{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Intro","AER amendments","RAB input","TAB input","RAB tracking","TAB tracking","RAB tracking summary","Tracking output"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":257,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":4,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"AER amendments","index":1,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["#","Sheet","Reference","Notes"]
[1,"RAB input","U14","updated CPI with actual value"]
[2,"RAB input","V14","2024-25 CPI to reflect RBA forecast (August Statement of Monetary Policy)"]
[3,"RAB input","U17, V17, V19","updated WACC to be consistent with the draft decision RFM"]
[4,"RAB input","R25:S74, S79:S128, T93, S133:S182","amended capex inputs to be consistent with annual RINs (minor revisions)"]
[5,"RAB input","V456:V505","set consistent with draft decision RFM outputs"]
[6,"TAB input","U72:U121","amended immediately expensed capex to be consistent with annual RIN"]
[7,"TAB input","N196:N198","set N/A for the tax standard life of asset classes which did not come into use until 2020-25 period"]
[8,"TAB input","S190","amended tax life to be consistent with the RFM"]
[]
["The AER's draft decision amendments are highlighted in green"]
[]
[1,"RAB input","U25:U74, U79:U128,  U133:U182","updated actual capex for 2023-24"]
[2,"RAB input","V25:V74, V79:V128,  V133:V182","updated forecast capex for 2024-25"]
[3,"RAB input","V456:V505","set consistent with RFM outputs"]
[4,"TAB input","U72:U121","amended immediately expensed capex to be consistent with annual RIN"]
[]
["SAPN Revised Proposal amendments are highlighted in purple"]
[]
[1,"RAB input","V14","updated 2024-25 CPI to reflect ABS series"]
[2,"RAB input","V17","updated WACC reflecting the CPI update in the RFM"]
[3,"RAB input","V456:V505","set consistent with final decision RFM outputs"]
[4,"TAB input","R116","removed erroneous input"]
[]
["The AER's final decision amendments are highlighted in blue"]

{"sheet":"RAB input","index":2,"n_rows":561,"n_cols":83,"rows_kept":281,"cut":true,"hidden":false,"merged":[[22,4,23,4],[453,4,454,4],[508,4,509,4]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,{"$f":"IF($F$8='TAB input'!$F$8, $F$8, 'TAB input'!$F$8) & \" - RAB input - Elec DNSP \"&Intro!$I$3&\" - version \"& Intro!$M$4","v":"SAPN - RAB input - Elec DNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue",null,null,null,null,null,null,null,"AER draft decision",null,"SAPN revised proposal",null,"AER final decision"]
[]
[null,null,null,null,"Year",{"$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$9-2)","v":"2008-09"},{"$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":"2009-10"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2010-11"},"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74",{"$f":"IF(LEN(BS4)>4,CONCATENATE(LEFT(BS4,4)+1&\"-\"&IF(RIGHT(BS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BS4, 2)=\"99\", \"00\", RIGHT(BS4,2)+1)),BS4+1)","v":"2074-75"},"2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86"]
[]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name","SAPN"]
[null,null,null,null,"First regulatory year for tracking",null,null,"2010-11",{"$f":"IF(SUM($11:$11)=COUNTA($H$9:H$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:I$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:J$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:K$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:L$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:M$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:N$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:O$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:P$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Q$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:R$9), \"Input for next period\", \"\")","v":""},null,{"$f":"IF(SUM($11:$11)=COUNTA($H$9:T$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:U$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:V$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:W$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:X$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Y$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Z$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CD$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,"2010-15",null,null,null,null,"2015-20",null,null,null,null,"2020-25"]
[null,null,null,null,"Years in regulatory period",null,null,5,null,null,null,null,5,null,null,null,null,5]
[]
[null,null,null,null,"Lagged inflation approach","Partially-lagged"]
[null,null,null,null,{"$f":"IF($F$13=\"All-lagged\", \"Lagged actual\", \"Actual\")& \" CPI inflation rate\"","v":"Actual CPI inflation rate"},2.47E-2,2.8899999999999999E-2,3.3300000000000003E-2,1.5800000000000002E-2,2.5000000000000001E-2,2.93E-2,1.3282732447817747E-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2,4.0519877675840865E-2,2.4246877296105973E-2]
[null,null,null,null,"Actual CPI (one year lagged)",{"$f":"G15/IF($F$13=\"Partially-lagged\", (1+F14), (1+G14))","v":0.97589538401483367},1,{"$f":"G15*(1+IF($F$13=\"Partially-lagged\",G14,H14))","v":1.0288999999999999},1.0631623700000001,1.0799603354460001,1.1069593438321501,1.1393932526064323,1.1545275083336524,1.1740223443092674,1.1913510873987032,{"$f":"O15*(1+IF($F$13=\"Partially-lagged\",O14,P14))","v":1.2140950627035876},1.2357559915653824,1.258499966870267,1.2693304313011642,1.3137353354678429,1.4166247475613674,1.4740262090451228,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,{"$f":"AM15*(1+IF($F$13=\"Partially-lagged\",AM14,AN14))","v":1.5097667416670841},1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,{"$f":"BS15*(1+IF($F$13=\"Partially-lagged\",BS14,BT14))","v":1.5097667416670841},1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841,1.5097667416670841]
[]
[null,null,null,null,"Nominal vanilla WACC (fixed real time varying)",null,0.10222067551737579,0.1062518669527901,8.7516351931330671E-2,9.736587982832634E-2,0.10196946351931357,8.4821363129219618E-2,5.3275175033176358E-2,5.1248350223747074E-2,5.5633004207740866E-2,5.3877983720027389E-2,5.4030979733082019E-2,3.2979945755177154E-2,5.8171882419040255E-2,0.10163412970798102,6.3640555771956153E-2,4.7340579488867052E-2]
[null,null,null,null,"Nominal vanilla WACC index",{"$f":"G18/(1+G17)","v":0.90725933763727118},1,{"$f":"G18*(1+H17)","v":1.1062518669527901},1.203066994665722,1.3202046710937705,1.4548252331408942,1.5782254925306896,1.6623057318870831,1.7474961582137745,1.8447146193366923,1.9441041235654111,2.0491459740647748]
[null,null,null,null,"Real vanilla WACC",null,7.1261226083561002E-2,7.0600858369098907E-2,7.0600858369098907E-2,7.0600858369098907E-2,7.0600858369098907E-2,7.0600858369098907E-2,3.5785365853658657E-2,3.5957465129583532E-2,3.5857542041494161E-2,3.5405100569807724E-2,3.4982227087303253E-2,2.4166123692419772E-2,2.2405149377671352E-2,2.1622476556407477E-2,2.2220313702952854E-2,2.2547007664524887E-2]
[null,null,null,null,"Real vanilla WACC index",{"$f":"G20/(1+G19)","v":0.93347913249498826},1,{"$f":"G20*(1+H19)","v":1.0706008583690989},1.1461861979406514,1.2271079273660752,1.3137428003496461,1.4064941697305549,1.4568260781654006,1.5092098510709009,1.5633264067551129,1.6186761354097139,1.675301031559415,1.7157865635101184,1.754229017765764,1.792159793576974,1.8319821463960735,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,{"$f":"BS20*(1+BT19)","v":1.8732878618921385},1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385,1.8732878618921385]
[]
[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$4&\")\"","v":"RAB (closing as at 2009-10)"},{"$f":"\"Actual gross capex (\"&H4&\")\"","v":"Actual gross capex (2010-11)"},{"$f":"IF(COUNTA($H$23:H$23)<SUM($11:$11), \"Actual gross capex (\"&I4&\")\", \"\")","v":"Actual gross capex (2011-12)"},{"$f":"IF(COUNTA($H$23:I$23)<SUM($11:$11), \"Actual gross capex (\"&J4&\")\", \"\")","v":"Actual gross capex (2012-13)"},{"$f":"IF(COUNTA($H$23:J$23)<SUM($11:$11), \"Actual gross capex (\"&K4&\")\", \"\")","v":"Actual gross capex (2013-14)"},{"$f":"IF(COUNTA($H$23:K$23)<SUM($11:$11), \"Actual gross capex (\"&L4&\")\", \"\")","v":"Actual gross capex (2014-15)"},{"$f":"IF(COUNTA($H$23:L$23)<SUM($11:$11), \"Actual gross capex (\"&M4&\")\", \"\")","v":"Actual gross capex (2015-16)"},{"$f":"IF(COUNTA($H$23:M$23)<SUM($11:$11), \"Actual gross capex (\"&N4&\")\", \"\")","v":"Actual gross capex (2016-17)"},{"$f":"IF(COUNTA($H$23:N$23)<SUM($11:$11), \"Actual gross capex (\"&O4&\")\", \"\")","v":"Actual gross capex (2017-18)"},{"$f":"IF(COUNTA($H$23:O$23)<SUM($11:$11), \"Actual gross capex (\"&P4&\")\", \"\")","v":"Actual gross capex (2018-19)"},{"$f":"IF(COUNTA($H$23:P$23)<SUM($11:$11), \"Actual gross capex (\"&Q4&\")\", \"\")","v":"Actual gross capex (2019-20)"},{"$f":"IF(COUNTA($H$23:Q$23)<SUM($11:$11), \"Actual gross capex (\"&R4&\")\", \"\")","v":"Actual gross capex (2020-21)"},{"$f":"IF(COUNTA($H$23:R$23)<SUM($11:$11), \"Actual gross capex (\"&S4&\")\", \"\")","v":"Actual gross capex (2021-22)"},{"$f":"IF(COUNTA($H$23:S$23)<SUM($11:$11), \"Actual gross capex (\"&T4&\")\", \"\")","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$23:T$23)<SUM($11:$11), \"Actual gross capex (\"&U4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$23:U$23)<SUM($11:$11), \"Actual gross capex (\"&V4&\")\", \"\")","v":"Actual gross capex (2024-25)"},{"$f":"IF(COUNTA($H$23:V$23)<SUM($11:$11), \"Actual gross capex (\"&W4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:W$23)<SUM($11:$11), \"Actual gross capex (\"&X4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:X$23)<SUM($11:$11), \"Actual gross capex (\"&Y4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:Y$23)<SUM($11:$11), \"Actual gross capex (\"&Z4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:Z$23)<SUM($11:$11), \"Actual gross capex (\"&AA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AA$23)<SUM($11:$11), \"Actual gross capex (\"&AB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AB$23)<SUM($11:$11), \"Actual gross capex (\"&AC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AC$23)<SUM($11:$11), \"Actual gross capex (\"&AD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AD$23)<SUM($11:$11), \"Actual gross capex (\"&AE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AE$23)<SUM($11:$11), \"Actual gross capex (\"&AF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AF$23)<SUM($11:$11), \"Actual gross capex (\"&AG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AG$23)<SUM($11:$11), \"Actual gross capex (\"&AH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AH$23)<SUM($11:$11), \"Actual gross capex (\"&AI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AI$23)<SUM($11:$11), \"Actual gross capex (\"&AJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AJ$23)<SUM($11:$11), \"Actual gross capex (\"&AK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AK$23)<SUM($11:$11), \"Actual gross capex (\"&AL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AL$23)<SUM($11:$11), \"Actual gross capex (\"&AM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AM$23)<SUM($11:$11), \"Actual gross capex (\"&AN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AN$23)<SUM($11:$11), \"Actual gross capex (\"&AO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AO$23)<SUM($11:$11), \"Actual gross capex (\"&AP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AP$23)<SUM($11:$11), \"Actual gross capex (\"&AQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AQ$23)<SUM($11:$11), \"Actual gross capex (\"&AR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AR$23)<SUM($11:$11), \"Actual gross capex (\"&AS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AS$23)<SUM($11:$11), \"Actual gross capex (\"&AT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AT$23)<SUM($11:$11), \"Actual gross capex (\"&AU4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AU$23)<SUM($11:$11), \"Actual gross capex (\"&AV4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AV$23)<SUM($11:$11), \"Actual gross capex (\"&AW4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AW$23)<SUM($11:$11), \"Actual gross capex (\"&AX4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AX$23)<SUM($11:$11), \"Actual gross capex (\"&AY4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AY$23)<SUM($11:$11), \"Actual gross capex (\"&AZ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AZ$23)<SUM($11:$11), \"Actual gross capex (\"&BA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BA$23)<SUM($11:$11), \"Actual gross capex (\"&BB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BB$23)<SUM($11:$11), \"Actual gross capex (\"&BC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BC$23)<SUM($11:$11), \"Actual gross capex (\"&BD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BD$23)<SUM($11:$11), \"Actual gross capex (\"&BE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BE$23)<SUM($11:$11), \"Actual gross capex (\"&BF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BF$23)<SUM($11:$11), \"Actual gross capex (\"&BG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BG$23)<SUM($11:$11), \"Actual gross capex (\"&BH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BH$23)<SUM($11:$11), \"Actual gross capex (\"&BI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BI$23)<SUM($11:$11), \"Actual gross capex (\"&BJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BJ$23)<SUM($11:$11), \"Actual gross capex (\"&BK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BK$23)<SUM($11:$11), \"Actual gross capex (\"&BL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BL$23)<SUM($11:$11), \"Actual gross capex (\"&BM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BM$23)<SUM($11:$11), \"Actual gross capex (\"&BN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BN$23)<SUM($11:$11), \"Actual gross capex (\"&BO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BO$23)<SUM($11:$11), \"Actual gross capex (\"&BP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BP$23)<SUM($11:$11), \"Actual gross capex (\"&BQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BQ$23)<SUM($11:$11), \"Actual gross capex (\"&BR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BR$23)<SUM($11:$11), \"Actual gross capex (\"&BS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BS$23)<SUM($11:$11), \"Actual gross capex (\"&BT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BT$23)<SUM($11:$11), \"Actual gross capex (\"&BU4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BU$23)<SUM($11:$11), \"Actual gross capex (\"&BV4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BV$23)<SUM($11:$11), \"Actual gross capex (\"&BW4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BW$23)<SUM($11:$11), \"Actual gross capex (\"&BX4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BX$23)<SUM($11:$11), \"Actual gross capex (\"&BY4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BY$23)<SUM($11:$11), \"Actual gross capex (\"&BZ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BZ$23)<SUM($11:$11), \"Actual gross capex (\"&CA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:CA$23)<SUM($11:$11), \"Actual gross capex (\"&CB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:CB$23)<SUM($11:$11), \"Actual gross capex (\"&CC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:CC$23)<SUM($11:$11), \"Actual gross capex (\"&CD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:CD$23)<SUM($11:$11), \"Actual gross capex (\"&CE4&\")\", \"\")","v":""}]
[]
[null,null,null,1,"Sub-transmission lines",null,45.278442530579923,22.937000000000001,39.521999999999998,6.4130000000000003,6.9390000000000001,17.892540284748964,3.4765468352114648,1.6185004221734205,1.3605419617361945,24.897730883532958,5.0319619939437423,1.1920699387034857,1.8829798078875462,0.18895273194296872,0,0]
[null,null,null,2,"Distribution Lines",null,1717.3593392822108,77.063000000000002,128.22999999999999,89.537000000000006,68.100999999999999,77.921367580401025,-138.37959197327254,115.82395719843464,76.949592992871956,103.47232410572927,92.148206437136594,100.78412037411715,73.914348800570949,103.20880050201434,138.63582692017687,155.76364049249062]
[null,null,null,3,"Substations",null,456.71364159553076,60.027000000000001,161.892,83.007000000000005,94.369,88.320591978263309,209.41623543449273,33.862537214172363,64.109255012534419,66.336677659921136,75.235456519589931,40.387502357593434,54.417184356495511,55.811420461248979,49.460533097942296,47.549755903477021]
[null,null,null,4,"Distribution Transformers",null,415.73328049187836,19.227,14.471,13.111000000000001,16.760999999999999,10.131,40.620967767359247,4.5291635607090557,7.594469819570941,12.560314034078969,1.5504665738646775,9.4222880598738339,4.2944980312090379,7.5092687610913691,14.872906002740178,14.298330521534057]
[null,null,null,5,"LVS",null,383.23583607181655,49.125999999999998,52.503999999999998,75.843000000000004,93.001999999999995,66.338999999999999,99.791060585442764,82.151502767958874,144.10539847435726,126.78077280093879,91.534357933419884,115.63176305155844,113.09117324410846,143.49816392158652,138.83754445861231,155.99027929745105]
[null,null,null,6,"Communications",null,28.040596767938709,0.21,0.68799999999999994,1.669,9.0719999999999992,12.585432493099056,12.982432325914841,9.0497801741330655,29.292159124132528,2.0678700900975135,4.2964212613717372,6.2072045815076242,5.3628752618576891,16.505852355889743,10.565510083986329,10.157339479023443]
[null,null,null,7,"Contributions",null,-601.24682499325411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,"Land",null,190.95966522366112,0.14799999999999999,4.125,0,0,0.249,-5.8767667684358296,0,2.054357326801401,0.66757006000000008,0,0,0,0,7.2726469000000007,0]
[null,null,null,9,"Substation Land",null,0,0.28100000000000003,4.1280000000000001,0.30299999999999999,0.88200000000000001,0.4702820630980768,6.2261957237247296,2.7084056432438903E-2,4.3552193282905667E-2,0.15765504999999999,0.68845177999999996,8.1271250000000003E-2,-8.1271250000753081E-2,0,0,0]
[null,null,null,10,"Easements",null,0,0.189,1.8149999999999999,0.879,0.59,0.93023890725621283,0.43954814540868975,0.34239217333993932,0.55075809656618346,0.41202001633664709,0.50777391233986391,0.49502456915412285,0.3704658754950112,0.44144381799352433,0.66498657369999847,0.93316354300731097]
[null,null,null,11,"Buildings-Pre 2020",null,13.862048206587588,0.39100000000000001,6.08,0.155,5.8000000000000003E-2,9.2392357805995862E-2,0,0,0,7.8534100064443866,6.7637015687003723,0,0,0,0,0]
[null,null,null,12,"Vehicles - 15 years",null,43.448300123453322,11.885999999999999,9.2780000000000005,12.183,12.750999999999999,18.488806028192894,5.0172769804992363,1.8470380316901105,2.5603262228669705,2.3022790120790075,1.2837493604810266,0.84541801431425034,4.4293281208270532,8.0784879447476854,7.1038679620820382,3.63888495012174]
[null,null,null,13,"Vehicles - 10 years",null,0,0,0,0,0,0,3.2128772268467429,6.408584024123126,7.1010059084855524,8.377401167068399,8.2548578116514566,8.1328116875932892,3.3378902516228552,5.7734901582600893,5.3111325857995961,2.7205742755532536]
[null,null,null,14,"Light Vehicles",null,0,11.199,4.9359999999999999,6.633,7.29,5.9376092219197014,6.2575366399999997,5.4786675600000008,8.9400375799999985,9.6786548600000017,8.5939791999999997,4.0301585400000004,6.7808530700628316,11.728914660000001,19.601245135908879,10.040540774325004]
[null,null,null,15,"IT",null,62.441131735522042,7.0880000000000001,34.872999999999998,27.530999999999999,38.399000000000001,56.489946379139703,40.853382917976063,52.503078713320114,61.477570434453575,63.206744194874837,76.317454808653494,7.8130614051489848,-14.917647522821246,2.4880513308967513,6.5991912955071825,7.0585528437102623]
[null,null,null,16,"Plant & Tools/Office Furniture",null,24.563298622178763,10.375,18.515999999999998,16.318999999999999,10.128,18.988792706075081,9.2954085547111109,9.2253976735676488,13.909285619915627,3.444091510000042,6.6600952636687589,3.75640737255363,8.9007805064877665,3.4265549399999999,3.5682068064297523,3.1]
[null,null,null,17,"Distribution Lines-Refurbish and Shorter Life",null,null,null,null,null,null,null,null,null,null,null,null,5.4001844470768043,6.4178557647608283,8.6693272709965736,7.5045899579939928,7.3296518768012104]
[null,null,null,18,"Substations-Refurbish and Shorter Life",null,null,null,null,null,null,null,null,null,null,null,null,0.81797784361648762,0.4473335423314973,9.2474983365156846E-2,1.8895984255344629,1.8455503530030939]
[null,null,null,19,"Network Electronics",null,null,null,null,null,null,null,null,null,null,null,null,9.4999003172789642,12.589717746481265,22.216084926094119,22.388454967640445,21.86656191621023]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,24,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,25,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,26,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,27,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,28,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,29,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,30,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,31,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,32,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,33,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,34,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,35,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,36,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,37,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,38,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,39,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,40,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,41,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,42,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,43,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,44,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,45,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,46,"WIP",null,119.58359601789171,96.945999999999998,-76.048000000000002,60.261000000000003,4.423,0,null,null,null,null,null,0,0,0]
[null,null,null,47,"Spare straight-line tax asset class",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,48,"Buildings ",null,null,null,null,null,null,null,null,null,null,null,null,5.3248962314748702,6.3975255694324922,21.059792240282917,4.8181795436723638,16.966836456992688]
[null,null,null,49,"In-house software",null,null,null,null,null,null,null,null,null,null,null,null,72.255645994009868,113.25613300490382,57.112261788446347,58.197597124466618,63.140337316298996]
[null,null,null,50,"Equity raising costs",null,0,2.6080863368778564,0,0,0,0,13.611106511031098,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G25:G74)","v":2899.9723516759955},{"$f":"SUM(H25:H74)","v":369.70108633687784},405.01,393.84399999999999,362.76499999999993,374.83700000000005,306.94421690691041,322.86768357005485,420.04831076757552,432.21551545110196,378.86693442482147,392.07770603557515,400.89202418171254,467.80934279485706,497.29201784219333,522.40000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT25:BT74)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual asset disposals - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"$E$23","v":"Asset class"},null,null,{"$f":"IF(H$23=\"\", \"\", \"Actual asset disposals \n(\"&H$4&\")\")","v":"Actual asset disposals \n(2010-11)"},{"$f":"IF(I$23=\"\", \"\", \"Actual asset disposals \n(\"&I$4&\")\")","v":"Actual asset disposals \n(2011-12)"},"Actual asset disposals \n(2012-13)","Actual asset disposals \n(2013-14)","Actual asset disposals \n(2014-15)","Actual asset disposals \n(2015-16)","Actual asset disposals \n(2016-17)","Actual asset disposals \n(2017-18)","Actual asset disposals \n(2018-19)","Actual asset disposals \n(2019-20)","Actual asset disposals \n(2020-21)","Actual asset disposals \n(2021-22)","Actual asset disposals \n(2022-23)","Actual asset disposals \n(2023-24)","Actual asset disposals \n(2024-25)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$23=\"\", \"\", \"Actual asset disposals \n(\"&BU$4&\")\")","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"E25","v":"Sub-transmission lines"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,{"$f":"E26","v":"Distribution Lines"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Substations",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Distribution Transformers",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"LVS",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Communications",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5249999999999999,1.3140000000000001E-2,0]
[null,null,null,null,"Substation Land",null,null,null,null,null,null,null,null,null,null,null,5.3650000000000002,null,7.0000000000648641E-2,0.97133871434989194,0,0]
[null,null,null,null,"Easements",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0]
[null,null,null,null,"Buildings-Pre 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.24866128565010789,null,0]
[null,null,null,null,"Vehicles - 15 years",null,null,0,0,0,0,0,0.43981873999999999,0.5288932999999999,0.45479106000000002,0.74607864000000013,1.0905016600000002,1.0036949000000002,0.97724320000905529,0.53752790000000006,1.42848262,0.99774991761901133]
[null,null,null,null,"Vehicles - 10 years",null,null,0,0,0,0,0,0.51676688999999998,0.16246472999999997,0.11975225,0.17338104000000001,0.20806719000000001,0.32373989000000003,0.41166220000381465,0.60538426000000001,0.60082175999999987,0.42883286564678202]
[null,null,null,null,"Light Vehicles",null,null,2.351,1.4810000000000001,1.9059999999999999,2.5579999999999998,2.3879999999999999,1.08485718,1.74319895,1.9754530800000001,2.3220037700000007,2.6150408999999999,1.6214984800000005,1.8381810300170329,3.7537087200000019,4.2077305372727301,2.9389666616502934]
[null,null,null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.6406000000000003E-2,4.9322999999999999E-2,3.4450555083913099E-2]
[null,null,null,null,"Plant & Tools/Office Furniture",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Distribution Lines-Refurbish and Shorter Life",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Substations-Refurbish and Shorter Life",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Network Electronics",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"WIP",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,{"$f":"E71","v":"Spare straight-line tax asset class"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,{"$f":"E72","v":"Buildings "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[null,null,null,null,{"$f":"E25","v":"Sub-transmission lines"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"LVS",null,null,0,0,0,0,0,17.402032292692589,15.347065214896018,21.071910783827576,29.945174411649738,29.235024655676394,35.038666419714282,38.19064492782789,38.608694889586893,47.450600610610323,45.084804834391662]
[null,null,null,null,"Contributions",null,null,109.727,91.216999999999999,71.926000000000002,82.69,65.593999999999994,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Vehicles - 15 years",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Vehicles - 10 years",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Plant & Tools/Office Furniture",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"WIP",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,{"$f":"E74","v":"Equity raising costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"RAB lives (years)"]
[null,null,null,null,"Substations",45,18.26970081804226,45,null,null,null,null,45,null,null,null,null,45]
[null,null,null,null,"LVS",55,14.671105007328654,55,null,null,null,null,55,null,null,null,null,55]
[null,null,null,null,"Land","n/a","n/a","n/a",null,null,null,null,"n/a",null,null,null,null,"n/a"]
[null,null,null,null,"Buildings-Pre 2020",40,23.446783596735873,40,null,null,null,null,40,null,null,null,null,40]
[null,null,null,null,"Light Vehicles",5,7.1400740974965409,5,null,null,null,null,5,null,null,null,null,5]
[null,null,null,null,"Substations-Refurbish and Shorter Life",null,null,"n/a",null,null,null,null,"n/a",null,null,null,null,20]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E72","v":"Buildings "},"n/a","n/a","n/a",null,null,null,null,"n/a",null,null,null,null,40]
[]
[null,null,null,null,"Distribution Lines",null,null,null,null,null,null,108.27857318930728]
[null,null,null,null,"LVS",null,null,null,null,null,null,22.9933140257167]
[null,null,null,null,"Land",null,null,null,null,null,null,0.64628456978050508]
[null,null,null,null,"Easements",null,null,null,null,null,null,0.12262668793879339]
[null,null,null,null,"Vehicles - 10 years"]
[null,null,null,null,"Distribution Lines-Refurbish and Shorter Life"]
[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,"Spare straight-line tax asset class"]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H240:H289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS240:BS289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$23","v":"Asset class"},null,null,{"$f":"IF(H$239=\"\", \"\", \"Asset adjustments remaining life (\" & H$4 & \")\")","v":""},{"$f":"IF(I$239=\"\", \"\", \"Asset adjustments remaining life (\" & I$4 & \")\")","v":""},"","","Asset adjustments remaining life (2014-15)","","","","","Asset adjustments remaining life (2019-20)","","","","","Asset adjustments remaining life (2024-25)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$239=\"\", \"\", \"Asset adjustments remaining life (\" & BU$4 & \")\")","v":""},"","","","","","","","","",""]
[null,null,null,null,"Substations",null,null,null,null,null,null,45]
[null,null,null,null,"Distribution Transformers",null,null,null,null,null,null,45]
[null,null,null,null,"Easements",null,null,null,null,null,null,"n/a"]
[null,null,null,null,"Vehicles - 15 years",null,null,null,null,null,null,20]
[null,null,null,null,"IT",null,null,null,null,null,null,5]
[null,null,null,null,"Substations-Refurbish and Shorter Life"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"In-house software"]
[null,null,null,"Adjustment for difference in t-1 capex - As incurred ($m, nominal)"]
[null,null,null,null,"Distribution Lines",null,56.666872418991019,null,null,null,null,-59.878444232766185,null,null,null,null,-15.127100495516721]
[null,null,null,null,"Substations",null,19.719521541029771,null,null,null,null,-1.2438219948722491,null,null,null,null,5.6322530926339311]
[null,null,null,null,"Substation Land",null,0,null,null,null,null,-0.55173531027326861,null,null,null,null,-4.9630836568625458]
[null,null,null,null,"Buildings-Pre 2020",null,-0.45981981928747168,null,null,null,null,-3.4318279368342806,null,null,null,null,-1.2219036989199648]
[null,null,null,null,"Light Vehicles",null,0,null,null,null,null,-1.180278301155262,null,null,null,null,-1.4144427633676049]
[null,null,null,null,"Distribution Lines-Refurbish and Shorter Life",null,null,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,"Spare straight-line tax asset class"]
[null,null,null,null,"Buildings "]
[]
[null,null,null,null,{"$f":"E25","v":"Sub-transmission lines"},0]
[null,null,null,null,"Distribution Transformers",0]
[null,null,null,null,"Contributions",0]
[null,null,null,null,"Vehicles - 15 years",0]
[null,null,null,null,"IT",0]
[null,null,null,null,"Network Electronics",0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,{"$f":"E57","v":0},0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,"WIP",0]
[null,null,null,null,"Equity raising costs",0]
[null,null,null,"RFM closing RAB ($m, nominal)"]
[null,null,null,null,{"$f":"E25","v":"Sub-transmission lines"},"Yes",null,null,null,null,null,166.69823167386551,null,null,null,null,226.62115994084897,null,null,null,null,218.55316142127774]
[null,null,null,null,"LVS","Yes",null,null,null,null,null,634.68028956415276,null,null,null,null,1008.1281538280646,null,null,null,null,1390.1302239913687]
[null,null,null,null,"Land","No",null,null,null,null,null,219.3680640447362,null,null,null,null,236.5662302712326,null,null,null,null,287.72268975650263]
[null,null,null,null,"Vehicles - 10 years","Yes",null,null,null,null,null,null,null,null,null,null,19.891848271890005,null,null,null,null,30.727166291639332]
[null,null,null,null,"Plant & Tools/Office Furniture","Yes",null,null,null,null,null,70.436085947282734,null,null,null,null,74.649719956023077,null,null,null,null,39.314292631795404]
[null,null,null,null,"Network Electronics","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.671872076835797]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"E69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Spare straight-line tax asset class","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Equity raising costs","Yes",null,null,null,null,null,2.7484621426349967,null,null,null,null,16.520945161629651,null,null,null,null,17.766090918894907]
[null,null,null,null,"Asset class",null,null,{"$f":"IF(COUNTA($G$509:G$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&H$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:H$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&I$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:I$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&J$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:J$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&K$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:K$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&L$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:L$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&M$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:M$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&N$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:N$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&O$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:O$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&P$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:P$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&Q$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:Q$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&R$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:R$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&S$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:S$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&T$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:T$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&U$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:U$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&V$4&\")\", \"\")","v":"Adjusted RAB (closing as at 2024-25)"},{"$f":"IF(COUNTA($G$509:V$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&W$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:W$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&X$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:X$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&Y$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:Y$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&Z$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:Z$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AA$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AB$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AC$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AD$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AE$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AF$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AG$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AH$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AI$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AJ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AK$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AL$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AM$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AN$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AO$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AP$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AQ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AR$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AS$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AT$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AU$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AV$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AW$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AX$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AY$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AZ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BA$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BB$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BC$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BD$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BE$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BF$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BG$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BH$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BI$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BJ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BK$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BL$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BM$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BN$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BO$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BP$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BQ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BR$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BS$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BT$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BU$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BV$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BW$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BX$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BY$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BZ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&CA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:CA$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&CB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:CB$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&CC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:CC$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&CD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:CD$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&CE$4&\")\", \"\")","v":""}]
[null,null,null,null,{"$f":"E26","v":"Distribution Lines"},null,null,{"$f":"IF(COUNTA($G512:G512)=SUM($11:$11)-1, H457+SUMPRODUCT(I241:Q241, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:H512)=SUM($11:$11)-1, I457+SUMPRODUCT(J241:R241, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:I512)=SUM($11:$11)-1, J457+SUMPRODUCT(K241:S241, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:J512)=SUM($11:$11)-1, K457+SUMPRODUCT(L241:T241, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:K512)=SUM($11:$11)-1, L457+SUMPRODUCT(M241:U241, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:L512)=SUM($11:$11)-1, M457+SUMPRODUCT(N241:V241, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:M512)=SUM($11:$11)-1, N457+SUMPRODUCT(O241:W241, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:N512)=SUM($11:$11)-1, O457+SUMPRODUCT(P241:X241, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:O512)=SUM($11:$11)-1, P457+SUMPRODUCT(Q241:Y241, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:P512)=SUM($11:$11)-1, Q457+SUMPRODUCT(R241:Z241, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:Q512)=SUM($11:$11)-1, R457+SUMPRODUCT(S241:AA241, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:R512)=SUM($11:$11)-1, S457+SUMPRODUCT(T241:AB241, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:S512)=SUM($11:$11)-1, T457+SUMPRODUCT(U241:AC241, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:T512)=SUM($11:$11)-1, U457+SUMPRODUCT(V241:AD241, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:U512)=SUM($11:$11)-1, V457+SUMPRODUCT(W241:AE241, 1/W$15:AE$15)*V$15, \"\")","v":1839.0738506569437},{"$f":"IF(COUNTA($G512:V512)=SUM($11:$11)-1, W457+SUMPRODUCT(X241:AF241, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:W512)=SUM($11:$11)-1, X457+SUMPRODUCT(Y241:AG241, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:X512)=SUM($11:$11)-1, Y457+SUMPRODUCT(Z241:AH241, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:Y512)=SUM($11:$11)-1, Z457+SUMPRODUCT(AA241:AI241, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:Z512)=SUM($11:$11)-1, AA457+SUMPRODUCT(AB241:AJ241, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AA512)=SUM($11:$11)-1, AB457+SUMPRODUCT(AC241:AK241, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AB512)=SUM($11:$11)-1, AC457+SUMPRODUCT(AD241:AL241, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AC512)=SUM($11:$11)-1, AD457+SUMPRODUCT(AE241:AM241, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AD512)=SUM($11:$11)-1, AE457+SUMPRODUCT(AF241:AN241, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AE512)=SUM($11:$11)-1, AF457+SUMPRODUCT(AG241:AO241, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AF512)=SUM($11:$11)-1, AG457+SUMPRODUCT(AH241:AP241, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AG512)=SUM($11:$11)-1, AH457+SUMPRODUCT(AI241:AQ241, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AH512)=SUM($11:$11)-1, AI457+SUMPRODUCT(AJ241:AR241, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AI512)=SUM($11:$11)-1, AJ457+SUMPRODUCT(AK241:AS241, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AJ512)=SUM($11:$11)-1, AK457+SUMPRODUCT(AL241:AT241, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AK512)=SUM($11:$11)-1, AL457+SUMPRODUCT(AM241:AU241, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AL512)=SUM($11:$11)-1, AM457+SUMPRODUCT(AN241:AV241, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AM512)=SUM($11:$11)-1, AN457+SUMPRODUCT(AO241:AW241, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AN512)=SUM($11:$11)-1, AO457+SUMPRODUCT(AP241:AX241, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AO512)=SUM($11:$11)-1, AP457+SUMPRODUCT(AQ241:AY241, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AP512)=SUM($11:$11)-1, AQ457+SUMPRODUCT(AR241:AZ241, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AQ512)=SUM($11:$11)-1, AR457+SUMPRODUCT(AS241:BA241, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AR512)=SUM($11:$11)-1, AS457+SUMPRODUCT(AT241:BB241, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AS512)=SUM($11:$11)-1, AT457+SUMPRODUCT(AU241:BC241, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AT512)=SUM($11:$11)-1, AU457+SUMPRODUCT(AV241:BD241, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AU512)=SUM($11:$11)-1, AV457+SUMPRODUCT(AW241:BE241, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AV512)=SUM($11:$11)-1, AW457+SUMPRODUCT(AX241:BF241, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AW512)=SUM($11:$11)-1, AX457+SUMPRODUCT(AY241:BG241, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AX512)=SUM($11:$11)-1, AY457+SUMPRODUCT(AZ241:BH241, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AY512)=SUM($11:$11)-1, AZ457+SUMPRODUCT(BA241:BI241, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AZ512)=SUM($11:$11)-1, BA457+SUMPRODUCT(BB241:BJ241, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BA512)=SUM($11:$11)-1, BB457+SUMPRODUCT(BC241:BK241, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BB512)=SUM($11:$11)-1, BC457+SUMPRODUCT(BD241:BL241, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BC512)=SUM($11:$11)-1, BD457+SUMPRODUCT(BE241:BM241, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BD512)=SUM($11:$11)-1, BE457+SUMPRODUCT(BF241:BN241, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BE512)=SUM($11:$11)-1, BF457+SUMPRODUCT(BG241:BO241, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BF512)=SUM($11:$11)-1, BG457+SUMPRODUCT(BH241:BP241, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BG512)=SUM($11:$11)-1, BH457+SUMPRODUCT(BI241:BQ241, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BH512)=SUM($11:$11)-1, BI457+SUMPRODUCT(BJ241:BR241, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BI512)=SUM($11:$11)-1, BJ457+SUMPRODUCT(BK241:BS241, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BJ512)=SUM($11:$11)-1, BK457+SUMPRODUCT(BL241:BT241, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BK512)=SUM($11:$11)-1, BL457+SUMPRODUCT(BM241:BU241, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BL512)=SUM($11:$11)-1, BM457+SUMPRODUCT(BN241:BV241, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BM512)=SUM($11:$11)-1, BN457+SUMPRODUCT(BO241:BW241, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BN512)=SUM($11:$11)-1, BO457+SUMPRODUCT(BP241:BX241, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BO512)=SUM($11:$11)-1, BP457+SUMPRODUCT(BQ241:BY241, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BP512)=SUM($11:$11)-1, BQ457+SUMPRODUCT(BR241:BZ241, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BQ512)=SUM($11:$11)-1, BR457+SUMPRODUCT(BS241:CA241, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BR512)=SUM($11:$11)-1, BS457+SUMPRODUCT(BT241:CB241, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BS512)=SUM($11:$11)-1, BT457+SUMPRODUCT(BU241:CC241, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BT512)=SUM($11:$11)-1, BU457+SUMPRODUCT(BV241:CD241, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BU512)=SUM($11:$11)-1, BV457+SUMPRODUCT(BW241:CE241, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BV512)=SUM($11:$11)-1, BW457+SUMPRODUCT(BX241:CF241, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BW512)=SUM($11:$11)-1, BX457+SUMPRODUCT(BY241:CG241, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BX512)=SUM($11:$11)-1, BY457+SUMPRODUCT(BZ241:CH241, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BY512)=SUM($11:$11)-1, BZ457+SUMPRODUCT(CA241:CI241, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BZ512)=SUM($11:$11)-1, CA457+SUMPRODUCT(CB241:CJ241, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:CA512)=SUM($11:$11)-1, CB457+SUMPRODUCT(CC241:CK241, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:CB512)=SUM($11:$11)-1, CC457+SUMPRODUCT(CD241:CL241, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:CC512)=SUM($11:$11)-1, CD457+SUMPRODUCT(CE241:CM241, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:CD512)=SUM($11:$11)-1, CE457+SUMPRODUCT(CF241:CN241, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,"LVS",null,null,{"$f":"IF(COUNTA($G515:G515)=SUM($11:$11)-1, H460+SUMPRODUCT(I244:Q244, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:H515)=SUM($11:$11)-1, I460+SUMPRODUCT(J244:R244, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:I515)=SUM($11:$11)-1, J460+SUMPRODUCT(K244:S244, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:J515)=SUM($11:$11)-1, K460+SUMPRODUCT(L244:T244, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:K515)=SUM($11:$11)-1, L460+SUMPRODUCT(M244:U244, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:L515)=SUM($11:$11)-1, M460+SUMPRODUCT(N244:V244, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:M515)=SUM($11:$11)-1, N460+SUMPRODUCT(O244:W244, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:N515)=SUM($11:$11)-1, O460+SUMPRODUCT(P244:X244, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:O515)=SUM($11:$11)-1, P460+SUMPRODUCT(Q244:Y244, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:P515)=SUM($11:$11)-1, Q460+SUMPRODUCT(R244:Z244, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:Q515)=SUM($11:$11)-1, R460+SUMPRODUCT(S244:AA244, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:R515)=SUM($11:$11)-1, S460+SUMPRODUCT(T244:AB244, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:S515)=SUM($11:$11)-1, T460+SUMPRODUCT(U244:AC244, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:T515)=SUM($11:$11)-1, U460+SUMPRODUCT(V244:AD244, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:U515)=SUM($11:$11)-1, V460+SUMPRODUCT(W244:AE244, 1/W$15:AE$15)*V$15, \"\")","v":1390.1302239913687},{"$f":"IF(COUNTA($G515:V515)=SUM($11:$11)-1, W460+SUMPRODUCT(X244:AF244, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:W515)=SUM($11:$11)-1, X460+SUMPRODUCT(Y244:AG244, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:X515)=SUM($11:$11)-1, Y460+SUMPRODUCT(Z244:AH244, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:Y515)=SUM($11:$11)-1, Z460+SUMPRODUCT(AA244:AI244, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:Z515)=SUM($11:$11)-1, AA460+SUMPRODUCT(AB244:AJ244, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AA515)=SUM($11:$11)-1, AB460+SUMPRODUCT(AC244:AK244, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AB515)=SUM($11:$11)-1, AC460+SUMPRODUCT(AD244:AL244, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AC515)=SUM($11:$11)-1, AD460+SUMPRODUCT(AE244:AM244, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AD515)=SUM($11:$11)-1, AE460+SUMPRODUCT(AF244:AN244, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AE515)=SUM($11:$11)-1, AF460+SUMPRODUCT(AG244:AO244, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AF515)=SUM($11:$11)-1, AG460+SUMPRODUCT(AH244:AP244, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AG515)=SUM($11:$11)-1, AH460+SUMPRODUCT(AI244:AQ244, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AH515)=SUM($11:$11)-1, AI460+SUMPRODUCT(AJ244:AR244, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AI515)=SUM($11:$11)-1, AJ460+SUMPRODUCT(AK244:AS244, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AJ515)=SUM($11:$11)-1, AK460+SUMPRODUCT(AL244:AT244, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AK515)=SUM($11:$11)-1, AL460+SUMPRODUCT(AM244:AU244, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AL515)=SUM($11:$11)-1, AM460+SUMPRODUCT(AN244:AV244, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AM515)=SUM($11:$11)-1, AN460+SUMPRODUCT(AO244:AW244, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AN515)=SUM($11:$11)-1, AO460+SUMPRODUCT(AP244:AX244, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AO515)=SUM($11:$11)-1, AP460+SUMPRODUCT(AQ244:AY244, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AP515)=SUM($11:$11)-1, AQ460+SUMPRODUCT(AR244:AZ244, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AQ515)=SUM($11:$11)-1, AR460+SUMPRODUCT(AS244:BA244, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AR515)=SUM($11:$11)-1, AS460+SUMPRODUCT(AT244:BB244, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AS515)=SUM($11:$11)-1, AT460+SUMPRODUCT(AU244:BC244, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AT515)=SUM($11:$11)-1, AU460+SUMPRODUCT(AV244:BD244, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AU515)=SUM($11:$11)-1, AV460+SUMPRODUCT(AW244:BE244, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AV515)=SUM($11:$11)-1, AW460+SUMPRODUCT(AX244:BF244, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AW515)=SUM($11:$11)-1, AX460+SUMPRODUCT(AY244:BG244, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AX515)=SUM($11:$11)-1, AY460+SUMPRODUCT(AZ244:BH244, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AY515)=SUM($11:$11)-1, AZ460+SUMPRODUCT(BA244:BI244, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AZ515)=SUM($11:$11)-1, BA460+SUMPRODUCT(BB244:BJ244, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BA515)=SUM($11:$11)-1, BB460+SUMPRODUCT(BC244:BK244, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BB515)=SUM($11:$11)-1, BC460+SUMPRODUCT(BD244:BL244, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BC515)=SUM($11:$11)-1, BD460+SUMPRODUCT(BE244:BM244, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BD515)=SUM($11:$11)-1, BE460+SUMPRODUCT(BF244:BN244, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BE515)=SUM($11:$11)-1, BF460+SUMPRODUCT(BG244:BO244, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BF515)=SUM($11:$11)-1, BG460+SUMPRODUCT(BH244:BP244, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BG515)=SUM($11:$11)-1, BH460+SUMPRODUCT(BI244:BQ244, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BH515)=SUM($11:$11)-1, BI460+SUMPRODUCT(BJ244:BR244, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BI515)=SUM($11:$11)-1, BJ460+SUMPRODUCT(BK244:BS244, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BJ515)=SUM($11:$11)-1, BK460+SUMPRODUCT(BL244:BT244, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BK515)=SUM($11:$11)-1, BL460+SUMPRODUCT(BM244:BU244, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BL515)=SUM($11:$11)-1, BM460+SUMPRODUCT(BN244:BV244, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BM515)=SUM($11:$11)-1, BN460+SUMPRODUCT(BO244:BW244, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BN515)=SUM($11:$11)-1, BO460+SUMPRODUCT(BP244:BX244, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BO515)=SUM($11:$11)-1, BP460+SUMPRODUCT(BQ244:BY244, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BP515)=SUM($11:$11)-1, BQ460+SUMPRODUCT(BR244:BZ244, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BQ515)=SUM($11:$11)-1, BR460+SUMPRODUCT(BS244:CA244, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BR515)=SUM($11:$11)-1, BS460+SUMPRODUCT(BT244:CB244, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BS515)=SUM($11:$11)-1, BT460+SUMPRODUCT(BU244:CC244, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BT515)=SUM($11:$11)-1, BU460+SUMPRODUCT(BV244:CD244, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BU515)=SUM($11:$11)-1, BV460+SUMPRODUCT(BW244:CE244, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BV515)=SUM($11:$11)-1, BW460+SUMPRODUCT(BX244:CF244, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BW515)=SUM($11:$11)-1, BX460+SUMPRODUCT(BY244:CG244, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BX515)=SUM($11:$11)-1, BY460+SUMPRODUCT(BZ244:CH244, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BY515)=SUM($11:$11)-1, BZ460+SUMPRODUCT(CA244:CI244, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BZ515)=SUM($11:$11)-1, CA460+SUMPRODUCT(CB244:CJ244, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:CA515)=SUM($11:$11)-1, CB460+SUMPRODUCT(CC244:CK244, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:CB515)=SUM($11:$11)-1, CC460+SUMPRODUCT(CD244:CL244, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:CC515)=SUM($11:$11)-1, CD460+SUMPRODUCT(CE244:CM244, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:CD515)=SUM($11:$11)-1, CE460+SUMPRODUCT(CF244:CN244, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,"Easements",null,null,{"$f":"IF(COUNTA($G520:G520)=SUM($11:$11)-1, H465+SUMPRODUCT(I249:Q249, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:H520)=SUM($11:$11)-1, I465+SUMPRODUCT(J249:R249, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:I520)=SUM($11:$11)-1, J465+SUMPRODUCT(K249:S249, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:J520)=SUM($11:$11)-1, K465+SUMPRODUCT(L249:T249, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:K520)=SUM($11:$11)-1, L465+SUMPRODUCT(M249:U249, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:L520)=SUM($11:$11)-1, M465+SUMPRODUCT(N249:V249, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:M520)=SUM($11:$11)-1, N465+SUMPRODUCT(O249:W249, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:N520)=SUM($11:$11)-1, O465+SUMPRODUCT(P249:X249, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:O520)=SUM($11:$11)-1, P465+SUMPRODUCT(Q249:Y249, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:P520)=SUM($11:$11)-1, Q465+SUMPRODUCT(R249:Z249, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:Q520)=SUM($11:$11)-1, R465+SUMPRODUCT(S249:AA249, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:R520)=SUM($11:$11)-1, S465+SUMPRODUCT(T249:AB249, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:S520)=SUM($11:$11)-1, T465+SUMPRODUCT(U249:AC249, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:T520)=SUM($11:$11)-1, U465+SUMPRODUCT(V249:AD249, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:U520)=SUM($11:$11)-1, V465+SUMPRODUCT(W249:AE249, 1/W$15:AE$15)*V$15, \"\")","v":12.498853458675734},{"$f":"IF(COUNTA($G520:V520)=SUM($11:$11)-1, W465+SUMPRODUCT(X249:AF249, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:W520)=SUM($11:$11)-1, X465+SUMPRODUCT(Y249:AG249, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:X520)=SUM($11:$11)-1, Y465+SUMPRODUCT(Z249:AH249, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:Y520)=SUM($11:$11)-1, Z465+SUMPRODUCT(AA249:AI249, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:Z520)=SUM($11:$11)-1, AA465+SUMPRODUCT(AB249:AJ249, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AA520)=SUM($11:$11)-1, AB465+SUMPRODUCT(AC249:AK249, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AB520)=SUM($11:$11)-1, AC465+SUMPRODUCT(AD249:AL249, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AC520)=SUM($11:$11)-1, AD465+SUMPRODUCT(AE249:AM249, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AD520)=SUM($11:$11)-1, AE465+SUMPRODUCT(AF249:AN249, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AE520)=SUM($11:$11)-1, AF465+SUMPRODUCT(AG249:AO249, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AF520)=SUM($11:$11)-1, AG465+SUMPRODUCT(AH249:AP249, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AG520)=SUM($11:$11)-1, AH465+SUMPRODUCT(AI249:AQ249, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AH520)=SUM($11:$11)-1, AI465+SUMPRODUCT(AJ249:AR249, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AI520)=SUM($11:$11)-1, AJ465+SUMPRODUCT(AK249:AS249, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AJ520)=SUM($11:$11)-1, AK465+SUMPRODUCT(AL249:AT249, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AK520)=SUM($11:$11)-1, AL465+SUMPRODUCT(AM249:AU249, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AL520)=SUM($11:$11)-1, AM465+SUMPRODUCT(AN249:AV249, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AM520)=SUM($11:$11)-1, AN465+SUMPRODUCT(AO249:AW249, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AN520)=SUM($11:$11)-1, AO465+SUMPRODUCT(AP249:AX249, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AO520)=SUM($11:$11)-1, AP465+SUMPRODUCT(AQ249:AY249, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AP520)=SUM($11:$11)-1, AQ465+SUMPRODUCT(AR249:AZ249, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AQ520)=SUM($11:$11)-1, AR465+SUMPRODUCT(AS249:BA249, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AR520)=SUM($11:$11)-1, AS465+SUMPRODUCT(AT249:BB249, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AS520)=SUM($11:$11)-1, AT465+SUMPRODUCT(AU249:BC249, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AT520)=SUM($11:$11)-1, AU465+SUMPRODUCT(AV249:BD249, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AU520)=SUM($11:$11)-1, AV465+SUMPRODUCT(AW249:BE249, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AV520)=SUM($11:$11)-1, AW465+SUMPRODUCT(AX249:BF249, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AW520)=SUM($11:$11)-1, AX465+SUMPRODUCT(AY249:BG249, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AX520)=SUM($11:$11)-1, AY465+SUMPRODUCT(AZ249:BH249, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AY520)=SUM($11:$11)-1, AZ465+SUMPRODUCT(BA249:BI249, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AZ520)=SUM($11:$11)-1, BA465+SUMPRODUCT(BB249:BJ249, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BA520)=SUM($11:$11)-1, BB465+SUMPRODUCT(BC249:BK249, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BB520)=SUM($11:$11)-1, BC465+SUMPRODUCT(BD249:BL249, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BC520)=SUM($11:$11)-1, BD465+SUMPRODUCT(BE249:BM249, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BD520)=SUM($11:$11)-1, BE465+SUMPRODUCT(BF249:BN249, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BE520)=SUM($11:$11)-1, BF465+SUMPRODUCT(BG249:BO249, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BF520)=SUM($11:$11)-1, BG465+SUMPRODUCT(BH249:BP249, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BG520)=SUM($11:$11)-1, BH465+SUMPRODUCT(BI249:BQ249, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BH520)=SUM($11:$11)-1, BI465+SUMPRODUCT(BJ249:BR249, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BI520)=SUM($11:$11)-1, BJ465+SUMPRODUCT(BK249:BS249, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BJ520)=SUM($11:$11)-1, BK465+SUMPRODUCT(BL249:BT249, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BK520)=SUM($11:$11)-1, BL465+SUMPRODUCT(BM249:BU249, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BL520)=SUM($11:$11)-1, BM465+SUMPRODUCT(BN249:BV249, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BM520)=SUM($11:$11)-1, BN465+SUMPRODUCT(BO249:BW249, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BN520)=SUM($11:$11)-1, BO465+SUMPRODUCT(BP249:BX249, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BO520)=SUM($11:$11)-1, BP465+SUMPRODUCT(BQ249:BY249, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BP520)=SUM($11:$11)-1, BQ465+SUMPRODUCT(BR249:BZ249, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BQ520)=SUM($11:$11)-1, BR465+SUMPRODUCT(BS249:CA249, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BR520)=SUM($11:$11)-1, BS465+SUMPRODUCT(BT249:CB249, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BS520)=SUM($11:$11)-1, BT465+SUMPRODUCT(BU249:CC249, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BT520)=SUM($11:$11)-1, BU465+SUMPRODUCT(BV249:CD249, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BU520)=SUM($11:$11)-1, BV465+SUMPRODUCT(BW249:CE249, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BV520)=SUM($11:$11)-1, BW465+SUMPRODUCT(BX249:CF249, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BW520)=SUM($11:$11)-1, BX465+SUMPRODUCT(BY249:CG249, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BX520)=SUM($11:$11)-1, BY465+SUMPRODUCT(BZ249:CH249, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BY520)=SUM($11:$11)-1, BZ465+SUMPRODUCT(CA249:CI249, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BZ520)=SUM($11:$11)-1, CA465+SUMPRODUCT(CB249:CJ249, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:CA520)=SUM($11:$11)-1, CB465+SUMPRODUCT(CC249:CK249, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:CB520)=SUM($11:$11)-1, CC465+SUMPRODUCT(CD249:CL249, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:CC520)=SUM($11:$11)-1, CD465+SUMPRODUCT(CE249:CM249, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:CD520)=SUM($11:$11)-1, CE465+SUMPRODUCT(CF249:CN249, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,"Vehicles - 10 years",null,null,{"$f":"IF(COUNTA($G523:G523)=SUM($11:$11)-1, H468+SUMPRODUCT(I252:Q252, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:H523)=SUM($11:$11)-1, I468+SUMPRODUCT(J252:R252, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:I523)=SUM($11:$11)-1, J468+SUMPRODUCT(K252:S252, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:J523)=SUM($11:$11)-1, K468+SUMPRODUCT(L252:T252, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:K523)=SUM($11:$11)-1, L468+SUMPRODUCT(M252:U252, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:L523)=SUM($11:$11)-1, M468+SUMPRODUCT(N252:V252, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:M523)=SUM($11:$11)-1, N468+SUMPRODUCT(O252:W252, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:N523)=SUM($11:$11)-1, O468+SUMPRODUCT(P252:X252, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:O523)=SUM($11:$11)-1, P468+SUMPRODUCT(Q252:Y252, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:P523)=SUM($11:$11)-1, Q468+SUMPRODUCT(R252:Z252, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:Q523)=SUM($11:$11)-1, R468+SUMPRODUCT(S252:AA252, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:R523)=SUM($11:$11)-1, S468+SUMPRODUCT(T252:AB252, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:S523)=SUM($11:$11)-1, T468+SUMPRODUCT(U252:AC252, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:T523)=SUM($11:$11)-1, U468+SUMPRODUCT(V252:AD252, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:U523)=SUM($11:$11)-1, V468+SUMPRODUCT(W252:AE252, 1/W$15:AE$15)*V$15, \"\")","v":30.727166291639332},{"$f":"IF(COUNTA($G523:V523)=SUM($11:$11)-1, W468+SUMPRODUCT(X252:AF252, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:W523)=SUM($11:$11)-1, X468+SUMPRODUCT(Y252:AG252, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:X523)=SUM($11:$11)-1, Y468+SUMPRODUCT(Z252:AH252, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:Y523)=SUM($11:$11)-1, Z468+SUMPRODUCT(AA252:AI252, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:Z523)=SUM($11:$11)-1, AA468+SUMPRODUCT(AB252:AJ252, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AA523)=SUM($11:$11)-1, AB468+SUMPRODUCT(AC252:AK252, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AB523)=SUM($11:$11)-1, AC468+SUMPRODUCT(AD252:AL252, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AC523)=SUM($11:$11)-1, AD468+SUMPRODUCT(AE252:AM252, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AD523)=SUM($11:$11)-1, AE468+SUMPRODUCT(AF252:AN252, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AE523)=SUM($11:$11)-1, AF468+SUMPRODUCT(AG252:AO252, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AF523)=SUM($11:$11)-1, AG468+SUMPRODUCT(AH252:AP252, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AG523)=SUM($11:$11)-1, AH468+SUMPRODUCT(AI252:AQ252, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AH523)=SUM($11:$11)-1, AI468+SUMPRODUCT(AJ252:AR252, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AI523)=SUM($11:$11)-1, AJ468+SUMPRODUCT(AK252:AS252, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AJ523)=SUM($11:$11)-1, AK468+SUMPRODUCT(AL252:AT252, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AK523)=SUM($11:$11)-1, AL468+SUMPRODUCT(AM252:AU252, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AL523)=SUM($11:$11)-1, AM468+SUMPRODUCT(AN252:AV252, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AM523)=SUM($11:$11)-1, AN468+SUMPRODUCT(AO252:AW252, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AN523)=SUM($11:$11)-1, AO468+SUMPRODUCT(AP252:AX252, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AO523)=SUM($11:$11)-1, AP468+SUMPRODUCT(AQ252:AY252, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AP523)=SUM($11:$11)-1, AQ468+SUMPRODUCT(AR252:AZ252, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AQ523)=SUM($11:$11)-1, AR468+SUMPRODUCT(AS252:BA252, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AR523)=SUM($11:$11)-1, AS468+SUMPRODUCT(AT252:BB252, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AS523)=SUM($11:$11)-1, AT468+SUMPRODUCT(AU252:BC252, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AT523)=SUM($11:$11)-1, AU468+SUMPRODUCT(AV252:BD252, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AU523)=SUM($11:$11)-1, AV468+SUMPRODUCT(AW252:BE252, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AV523)=SUM($11:$11)-1, AW468+SUMPRODUCT(AX252:BF252, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AW523)=SUM($11:$11)-1, AX468+SUMPRODUCT(AY252:BG252, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AX523)=SUM($11:$11)-1, AY468+SUMPRODUCT(AZ252:BH252, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AY523)=SUM($11:$11)-1, AZ468+SUMPRODUCT(BA252:BI252, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AZ523)=SUM($11:$11)-1, BA468+SUMPRODUCT(BB252:BJ252, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BA523)=SUM($11:$11)-1, BB468+SUMPRODUCT(BC252:BK252, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BB523)=SUM($11:$11)-1, BC468+SUMPRODUCT(BD252:BL252, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BC523)=SUM($11:$11)-1, BD468+SUMPRODUCT(BE252:BM252, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BD523)=SUM($11:$11)-1, BE468+SUMPRODUCT(BF252:BN252, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BE523)=SUM($11:$11)-1, BF468+SUMPRODUCT(BG252:BO252, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BF523)=SUM($11:$11)-1, BG468+SUMPRODUCT(BH252:BP252, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BG523)=SUM($11:$11)-1, BH468+SUMPRODUCT(BI252:BQ252, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BH523)=SUM($11:$11)-1, BI468+SUMPRODUCT(BJ252:BR252, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BI523)=SUM($11:$11)-1, BJ468+SUMPRODUCT(BK252:BS252, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BJ523)=SUM($11:$11)-1, BK468+SUMPRODUCT(BL252:BT252, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BK523)=SUM($11:$11)-1, BL468+SUMPRODUCT(BM252:BU252, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BL523)=SUM($11:$11)-1, BM468+SUMPRODUCT(BN252:BV252, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BM523)=SUM($11:$11)-1, BN468+SUMPRODUCT(BO252:BW252, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BN523)=SUM($11:$11)-1, BO468+SUMPRODUCT(BP252:BX252, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BO523)=SUM($11:$11)-1, BP468+SUMPRODUCT(BQ252:BY252, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BP523)=SUM($11:$11)-1, BQ468+SUMPRODUCT(BR252:BZ252, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BQ523)=SUM($11:$11)-1, BR468+SUMPRODUCT(BS252:CA252, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BR523)=SUM($11:$11)-1, BS468+SUMPRODUCT(BT252:CB252, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BS523)=SUM($11:$11)-1, BT468+SUMPRODUCT(BU252:CC252, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BT523)=SUM($11:$11)-1, BU468+SUMPRODUCT(BV252:CD252, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BU523)=SUM($11:$11)-1, BV468+SUMPRODUCT(BW252:CE252, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BV523)=SUM($11:$11)-1, BW468+SUMPRODUCT(BX252:CF252, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BW523)=SUM($11:$11)-1, BX468+SUMPRODUCT(BY252:CG252, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BX523)=SUM($11:$11)-1, BY468+SUMPRODUCT(BZ252:CH252, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BY523)=SUM($11:$11)-1, BZ468+SUMPRODUCT(CA252:CI252, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BZ523)=SUM($11:$11)-1, CA468+SUMPRODUCT(CB252:CJ252, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:CA523)=SUM($11:$11)-1, CB468+SUMPRODUCT(CC252:CK252, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:CB523)=SUM($11:$11)-1, CC468+SUMPRODUCT(CD252:CL252, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:CC523)=SUM($11:$11)-1, CD468+SUMPRODUCT(CE252:CM252, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:CD523)=SUM($11:$11)-1, CE468+SUMPRODUCT(CF252:CN252, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,"Plant & Tools/Office Furniture",null,null,{"$f":"IF(COUNTA($G526:G526)=SUM($11:$11)-1, H471+SUMPRODUCT(I255:Q255, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:H526)=SUM($11:$11)-1, I471+SUMPRODUCT(J255:R255, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:I526)=SUM($11:$11)-1, J471+SUMPRODUCT(K255:S255, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:J526)=SUM($11:$11)-1, K471+SUMPRODUCT(L255:T255, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:K526)=SUM($11:$11)-1, L471+SUMPRODUCT(M255:U255, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:L526)=SUM($11:$11)-1, M471+SUMPRODUCT(N255:V255, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:M526)=SUM($11:$11)-1, N471+SUMPRODUCT(O255:W255, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:N526)=SUM($11:$11)-1, O471+SUMPRODUCT(P255:X255, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:O526)=SUM($11:$11)-1, P471+SUMPRODUCT(Q255:Y255, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:P526)=SUM($11:$11)-1, Q471+SUMPRODUCT(R255:Z255, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:Q526)=SUM($11:$11)-1, R471+SUMPRODUCT(S255:AA255, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:R526)=SUM($11:$11)-1, S471+SUMPRODUCT(T255:AB255, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:S526)=SUM($11:$11)-1, T471+SUMPRODUCT(U255:AC255, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:T526)=SUM($11:$11)-1, U471+SUMPRODUCT(V255:AD255, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:U526)=SUM($11:$11)-1, V471+SUMPRODUCT(W255:AE255, 1/W$15:AE$15)*V$15, \"\")","v":39.314292631795404},{"$f":"IF(COUNTA($G526:V526)=SUM($11:$11)-1, W471+SUMPRODUCT(X255:AF255, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:W526)=SUM($11:$11)-1, X471+SUMPRODUCT(Y255:AG255, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:X526)=SUM($11:$11)-1, Y471+SUMPRODUCT(Z255:AH255, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:Y526)=SUM($11:$11)-1, Z471+SUMPRODUCT(AA255:AI255, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:Z526)=SUM($11:$11)-1, AA471+SUMPRODUCT(AB255:AJ255, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AA526)=SUM($11:$11)-1, AB471+SUMPRODUCT(AC255:AK255, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AB526)=SUM($11:$11)-1, AC471+SUMPRODUCT(AD255:AL255, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AC526)=SUM($11:$11)-1, AD471+SUMPRODUCT(AE255:AM255, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AD526)=SUM($11:$11)-1, AE471+SUMPRODUCT(AF255:AN255, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AE526)=SUM($11:$11)-1, AF471+SUMPRODUCT(AG255:AO255, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AF526)=SUM($11:$11)-1, AG471+SUMPRODUCT(AH255:AP255, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AG526)=SUM($11:$11)-1, AH471+SUMPRODUCT(AI255:AQ255, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AH526)=SUM($11:$11)-1, AI471+SUMPRODUCT(AJ255:AR255, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AI526)=SUM($11:$11)-1, AJ471+SUMPRODUCT(AK255:AS255, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AJ526)=SUM($11:$11)-1, AK471+SUMPRODUCT(AL255:AT255, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AK526)=SUM($11:$11)-1, AL471+SUMPRODUCT(AM255:AU255, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AL526)=SUM($11:$11)-1, AM471+SUMPRODUCT(AN255:AV255, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AM526)=SUM($11:$11)-1, AN471+SUMPRODUCT(AO255:AW255, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AN526)=SUM($11:$11)-1, AO471+SUMPRODUCT(AP255:AX255, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AO526)=SUM($11:$11)-1, AP471+SUMPRODUCT(AQ255:AY255, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AP526)=SUM($11:$11)-1, AQ471+SUMPRODUCT(AR255:AZ255, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AQ526)=SUM($11:$11)-1, AR471+SUMPRODUCT(AS255:BA255, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AR526)=SUM($11:$11)-1, AS471+SUMPRODUCT(AT255:BB255, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AS526)=SUM($11:$11)-1, AT471+SUMPRODUCT(AU255:BC255, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AT526)=SUM($11:$11)-1, AU471+SUMPRODUCT(AV255:BD255, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AU526)=SUM($11:$11)-1, AV471+SUMPRODUCT(AW255:BE255, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AV526)=SUM($11:$11)-1, AW471+SUMPRODUCT(AX255:BF255, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AW526)=SUM($11:$11)-1, AX471+SUMPRODUCT(AY255:BG255, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AX526)=SUM($11:$11)-1, AY471+SUMPRODUCT(AZ255:BH255, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AY526)=SUM($11:$11)-1, AZ471+SUMPRODUCT(BA255:BI255, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AZ526)=SUM($11:$11)-1, BA471+SUMPRODUCT(BB255:BJ255, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BA526)=SUM($11:$11)-1, BB471+SUMPRODUCT(BC255:BK255, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BB526)=SUM($11:$11)-1, BC471+SUMPRODUCT(BD255:BL255, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BC526)=SUM($11:$11)-1, BD471+SUMPRODUCT(BE255:BM255, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BD526)=SUM($11:$11)-1, BE471+SUMPRODUCT(BF255:BN255, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BE526)=SUM($11:$11)-1, BF471+SUMPRODUCT(BG255:BO255, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BF526)=SUM($11:$11)-1, BG471+SUMPRODUCT(BH255:BP255, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BG526)=SUM($11:$11)-1, BH471+SUMPRODUCT(BI255:BQ255, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BH526)=SUM($11:$11)-1, BI471+SUMPRODUCT(BJ255:BR255, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BI526)=SUM($11:$11)-1, BJ471+SUMPRODUCT(BK255:BS255, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BJ526)=SUM($11:$11)-1, BK471+SUMPRODUCT(BL255:BT255, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BK526)=SUM($11:$11)-1, BL471+SUMPRODUCT(BM255:BU255, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BL526)=SUM($11:$11)-1, BM471+SUMPRODUCT(BN255:BV255, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BM526)=SUM($11:$11)-1, BN471+SUMPRODUCT(BO255:BW255, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BN526)=SUM($11:$11)-1, BO471+SUMPRODUCT(BP255:BX255, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BO526)=SUM($11:$11)-1, BP471+SUMPRODUCT(BQ255:BY255, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BP526)=SUM($11:$11)-1, BQ471+SUMPRODUCT(BR255:BZ255, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BQ526)=SUM($11:$11)-1, BR471+SUMPRODUCT(BS255:CA255, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BR526)=SUM($11:$11)-1, BS471+SUMPRODUCT(BT255:CB255, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BS526)=SUM($11:$11)-1, BT471+SUMPRODUCT(BU255:CC255, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BT526)=SUM($11:$11)-1, BU471+SUMPRODUCT(BV255:CD255, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BU526)=SUM($11:$11)-1, BV471+SUMPRODUCT(BW255:CE255, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BV526)=SUM($11:$11)-1, BW471+SUMPRODUCT(BX255:CF255, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BW526)=SUM($11:$11)-1, BX471+SUMPRODUCT(BY255:CG255, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BX526)=SUM($11:$11)-1, BY471+SUMPRODUCT(BZ255:CH255, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BY526)=SUM($11:$11)-1, BZ471+SUMPRODUCT(CA255:CI255, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BZ526)=SUM($11:$11)-1, CA471+SUMPRODUCT(CB255:CJ255, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:CA526)=SUM($11:$11)-1, CB471+SUMPRODUCT(CC255:CK255, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:CB526)=SUM($11:$11)-1, CC471+SUMPRODUCT(CD255:CL255, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:CC526)=SUM($11:$11)-1, CD471+SUMPRODUCT(CE255:CM255, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:CD526)=SUM($11:$11)-1, CE471+SUMPRODUCT(CF255:CN255, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,"Substations-Refurbish and Shorter Life",null,null,{"$f":"IF(COUNTA($G528:G528)=SUM($11:$11)-1, H473+SUMPRODUCT(I257:Q257, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:H528)=SUM($11:$11)-1, I473+SUMPRODUCT(J257:R257, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:I528)=SUM($11:$11)-1, J473+SUMPRODUCT(K257:S257, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:J528)=SUM($11:$11)-1, K473+SUMPRODUCT(L257:T257, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:K528)=SUM($11:$11)-1, L473+SUMPRODUCT(M257:U257, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:L528)=SUM($11:$11)-1, M473+SUMPRODUCT(N257:V257, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:M528)=SUM($11:$11)-1, N473+SUMPRODUCT(O257:W257, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:N528)=SUM($11:$11)-1, O473+SUMPRODUCT(P257:X257, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:O528)=SUM($11:$11)-1, P473+SUMPRODUCT(Q257:Y257, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:P528)=SUM($11:$11)-1, Q473+SUMPRODUCT(R257:Z257, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:Q528)=SUM($11:$11)-1, R473+SUMPRODUCT(S257:AA257, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:R528)=SUM($11:$11)-1, S473+SUMPRODUCT(T257:AB257, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:S528)=SUM($11:$11)-1, T473+SUMPRODUCT(U257:AC257, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:T528)=SUM($11:$11)-1, U473+SUMPRODUCT(V257:AD257, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:U528)=SUM($11:$11)-1, V473+SUMPRODUCT(W257:AE257, 1/W$15:AE$15)*V$15, \"\")","v":3.5184977437819231},{"$f":"IF(COUNTA($G528:V528)=SUM($11:$11)-1, W473+SUMPRODUCT(X257:AF257, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:W528)=SUM($11:$11)-1, X473+SUMPRODUCT(Y257:AG257, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:X528)=SUM($11:$11)-1, Y473+SUMPRODUCT(Z257:AH257, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:Y528)=SUM($11:$11)-1, Z473+SUMPRODUCT(AA257:AI257, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:Z528)=SUM($11:$11)-1, AA473+SUMPRODUCT(AB257:AJ257, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AA528)=SUM($11:$11)-1, AB473+SUMPRODUCT(AC257:AK257, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AB528)=SUM($11:$11)-1, AC473+SUMPRODUCT(AD257:AL257, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AC528)=SUM($11:$11)-1, AD473+SUMPRODUCT(AE257:AM257, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AD528)=SUM($11:$11)-1, AE473+SUMPRODUCT(AF257:AN257, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AE528)=SUM($11:$11)-1, AF473+SUMPRODUCT(AG257:AO257, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AF528)=SUM($11:$11)-1, AG473+SUMPRODUCT(AH257:AP257, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AG528)=SUM($11:$11)-1, AH473+SUMPRODUCT(AI257:AQ257, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AH528)=SUM($11:$11)-1, AI473+SUMPRODUCT(AJ257:AR257, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AI528)=SUM($11:$11)-1, AJ473+SUMPRODUCT(AK257:AS257, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AJ528)=SUM($11:$11)-1, AK473+SUMPRODUCT(AL257:AT257, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AK528)=SUM($11:$11)-1, AL473+SUMPRODUCT(AM257:AU257, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AL528)=SUM($11:$11)-1, AM473+SUMPRODUCT(AN257:AV257, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AM528)=SUM($11:$11)-1, AN473+SUMPRODUCT(AO257:AW257, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AN528)=SUM($11:$11)-1, AO473+SUMPRODUCT(AP257:AX257, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AO528)=SUM($11:$11)-1, AP473+SUMPRODUCT(AQ257:AY257, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AP528)=SUM($11:$11)-1, AQ473+SUMPRODUCT(AR257:AZ257, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AQ528)=SUM($11:$11)-1, AR473+SUMPRODUCT(AS257:BA257, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AR528)=SUM($11:$11)-1, AS473+SUMPRODUCT(AT257:BB257, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AS528)=SUM($11:$11)-1, AT473+SUMPRODUCT(AU257:BC257, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AT528)=SUM($11:$11)-1, AU473+SUMPRODUCT(AV257:BD257, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AU528)=SUM($11:$11)-1, AV473+SUMPRODUCT(AW257:BE257, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AV528)=SUM($11:$11)-1, AW473+SUMPRODUCT(AX257:BF257, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AW528)=SUM($11:$11)-1, AX473+SUMPRODUCT(AY257:BG257, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AX528)=SUM($11:$11)-1, AY473+SUMPRODUCT(AZ257:BH257, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AY528)=SUM($11:$11)-1, AZ473+SUMPRODUCT(BA257:BI257, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AZ528)=SUM($11:$11)-1, BA473+SUMPRODUCT(BB257:BJ257, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BA528)=SUM($11:$11)-1, BB473+SUMPRODUCT(BC257:BK257, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BB528)=SUM($11:$11)-1, BC473+SUMPRODUCT(BD257:BL257, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BC528)=SUM($11:$11)-1, BD473+SUMPRODUCT(BE257:BM257, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BD528)=SUM($11:$11)-1, BE473+SUMPRODUCT(BF257:BN257, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BE528)=SUM($11:$11)-1, BF473+SUMPRODUCT(BG257:BO257, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BF528)=SUM($11:$11)-1, BG473+SUMPRODUCT(BH257:BP257, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BG528)=SUM($11:$11)-1, BH473+SUMPRODUCT(BI257:BQ257, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BH528)=SUM($11:$11)-1, BI473+SUMPRODUCT(BJ257:BR257, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BI528)=SUM($11:$11)-1, BJ473+SUMPRODUCT(BK257:BS257, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BJ528)=SUM($11:$11)-1, BK473+SUMPRODUCT(BL257:BT257, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BK528)=SUM($11:$11)-1, BL473+SUMPRODUCT(BM257:BU257, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BL528)=SUM($11:$11)-1, BM473+SUMPRODUCT(BN257:BV257, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BM528)=SUM($11:$11)-1, BN473+SUMPRODUCT(BO257:BW257, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BN528)=SUM($11:$11)-1, BO473+SUMPRODUCT(BP257:BX257, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BO528)=SUM($11:$11)-1, BP473+SUMPRODUCT(BQ257:BY257, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BP528)=SUM($11:$11)-1, BQ473+SUMPRODUCT(BR257:BZ257, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BQ528)=SUM($11:$11)-1, BR473+SUMPRODUCT(BS257:CA257, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BR528)=SUM($11:$11)-1, BS473+SUMPRODUCT(BT257:CB257, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BS528)=SUM($11:$11)-1, BT473+SUMPRODUCT(BU257:CC257, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BT528)=SUM($11:$11)-1, BU473+SUMPRODUCT(BV257:CD257, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BU528)=SUM($11:$11)-1, BV473+SUMPRODUCT(BW257:CE257, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BV528)=SUM($11:$11)-1, BW473+SUMPRODUCT(BX257:CF257, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BW528)=SUM($11:$11)-1, BX473+SUMPRODUCT(BY257:CG257, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BX528)=SUM($11:$11)-1, BY473+SUMPRODUCT(BZ257:CH257, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BY528)=SUM($11:$11)-1, BZ473+SUMPRODUCT(CA257:CI257, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BZ528)=SUM($11:$11)-1, CA473+SUMPRODUCT(CB257:CJ257, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:CA528)=SUM($11:$11)-1, CB473+SUMPRODUCT(CC257:CK257, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:CB528)=SUM($11:$11)-1, CC473+SUMPRODUCT(CD257:CL257, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:CC528)=SUM($11:$11)-1, CD473+SUMPRODUCT(CE257:CM257, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:CD528)=SUM($11:$11)-1, CE473+SUMPRODUCT(CF257:CN257, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G531:G531)=SUM($11:$11)-1, H476+SUMPRODUCT(I260:Q260, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:H531)=SUM($11:$11)-1, I476+SUMPRODUCT(J260:R260, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:I531)=SUM($11:$11)-1, J476+SUMPRODUCT(K260:S260, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:J531)=SUM($11:$11)-1, K476+SUMPRODUCT(L260:T260, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:K531)=SUM($11:$11)-1, L476+SUMPRODUCT(M260:U260, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:L531)=SUM($11:$11)-1, M476+SUMPRODUCT(N260:V260, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:M531)=SUM($11:$11)-1, N476+SUMPRODUCT(O260:W260, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:N531)=SUM($11:$11)-1, O476+SUMPRODUCT(P260:X260, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:O531)=SUM($11:$11)-1, P476+SUMPRODUCT(Q260:Y260, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:P531)=SUM($11:$11)-1, Q476+SUMPRODUCT(R260:Z260, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:Q531)=SUM($11:$11)-1, R476+SUMPRODUCT(S260:AA260, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:R531)=SUM($11:$11)-1, S476+SUMPRODUCT(T260:AB260, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:S531)=SUM($11:$11)-1, T476+SUMPRODUCT(U260:AC260, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:T531)=SUM($11:$11)-1, U476+SUMPRODUCT(V260:AD260, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:U531)=SUM($11:$11)-1, V476+SUMPRODUCT(W260:AE260, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G531:V531)=SUM($11:$11)-1, W476+SUMPRODUCT(X260:AF260, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:W531)=SUM($11:$11)-1, X476+SUMPRODUCT(Y260:AG260, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:X531)=SUM($11:$11)-1, Y476+SUMPRODUCT(Z260:AH260, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:Y531)=SUM($11:$11)-1, Z476+SUMPRODUCT(AA260:AI260, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:Z531)=SUM($11:$11)-1, AA476+SUMPRODUCT(AB260:AJ260, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AA531)=SUM($11:$11)-1, AB476+SUMPRODUCT(AC260:AK260, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AB531)=SUM($11:$11)-1, AC476+SUMPRODUCT(AD260:AL260, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AC531)=SUM($11:$11)-1, AD476+SUMPRODUCT(AE260:AM260, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AD531)=SUM($11:$11)-1, AE476+SUMPRODUCT(AF260:AN260, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AE531)=SUM($11:$11)-1, AF476+SUMPRODUCT(AG260:AO260, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AF531)=SUM($11:$11)-1, AG476+SUMPRODUCT(AH260:AP260, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AG531)=SUM($11:$11)-1, AH476+SUMPRODUCT(AI260:AQ260, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AH531)=SUM($11:$11)-1, AI476+SUMPRODUCT(AJ260:AR260, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AI531)=SUM($11:$11)-1, AJ476+SUMPRODUCT(AK260:AS260, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AJ531)=SUM($11:$11)-1, AK476+SUMPRODUCT(AL260:AT260, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AK531)=SUM($11:$11)-1, AL476+SUMPRODUCT(AM260:AU260, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AL531)=SUM($11:$11)-1, AM476+SUMPRODUCT(AN260:AV260, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AM531)=SUM($11:$11)-1, AN476+SUMPRODUCT(AO260:AW260, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AN531)=SUM($11:$11)-1, AO476+SUMPRODUCT(AP260:AX260, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AO531)=SUM($11:$11)-1, AP476+SUMPRODUCT(AQ260:AY260, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AP531)=SUM($11:$11)-1, AQ476+SUMPRODUCT(AR260:AZ260, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AQ531)=SUM($11:$11)-1, AR476+SUMPRODUCT(AS260:BA260, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AR531)=SUM($11:$11)-1, AS476+SUMPRODUCT(AT260:BB260, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AS531)=SUM($11:$11)-1, AT476+SUMPRODUCT(AU260:BC260, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AT531)=SUM($11:$11)-1, AU476+SUMPRODUCT(AV260:BD260, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AU531)=SUM($11:$11)-1, AV476+SUMPRODUCT(AW260:BE260, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AV531)=SUM($11:$11)-1, AW476+SUMPRODUCT(AX260:BF260, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AW531)=SUM($11:$11)-1, AX476+SUMPRODUCT(AY260:BG260, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AX531)=SUM($11:$11)-1, AY476+SUMPRODUCT(AZ260:BH260, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AY531)=SUM($11:$11)-1, AZ476+SUMPRODUCT(BA260:BI260, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AZ531)=SUM($11:$11)-1, BA476+SUMPRODUCT(BB260:BJ260, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BA531)=SUM($11:$11)-1, BB476+SUMPRODUCT(BC260:BK260, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BB531)=SUM($11:$11)-1, BC476+SUMPRODUCT(BD260:BL260, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BC531)=SUM($11:$11)-1, BD476+SUMPRODUCT(BE260:BM260, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BD531)=SUM($11:$11)-1, BE476+SUMPRODUCT(BF260:BN260, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BE531)=SUM($11:$11)-1, BF476+SUMPRODUCT(BG260:BO260, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BF531)=SUM($11:$11)-1, BG476+SUMPRODUCT(BH260:BP260, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BG531)=SUM($11:$11)-1, BH476+SUMPRODUCT(BI260:BQ260, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BH531)=SUM($11:$11)-1, BI476+SUMPRODUCT(BJ260:BR260, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BI531)=SUM($11:$11)-1, BJ476+SUMPRODUCT(BK260:BS260, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BJ531)=SUM($11:$11)-1, BK476+SUMPRODUCT(BL260:BT260, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BK531)=SUM($11:$11)-1, BL476+SUMPRODUCT(BM260:BU260, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BL531)=SUM($11:$11)-1, BM476+SUMPRODUCT(BN260:BV260, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BM531)=SUM($11:$11)-1, BN476+SUMPRODUCT(BO260:BW260, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BN531)=SUM($11:$11)-1, BO476+SUMPRODUCT(BP260:BX260, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BO531)=SUM($11:$11)-1, BP476+SUMPRODUCT(BQ260:BY260, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BP531)=SUM($11:$11)-1, BQ476+SUMPRODUCT(BR260:BZ260, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BQ531)=SUM($11:$11)-1, BR476+SUMPRODUCT(BS260:CA260, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BR531)=SUM($11:$11)-1, BS476+SUMPRODUCT(BT260:CB260, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BS531)=SUM($11:$11)-1, BT476+SUMPRODUCT(BU260:CC260, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BT531)=SUM($11:$11)-1, BU476+SUMPRODUCT(BV260:CD260, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BU531)=SUM($11:$11)-1, BV476+SUMPRODUCT(BW260:CE260, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BV531)=SUM($11:$11)-1, BW476+SUMPRODUCT(BX260:CF260, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BW531)=SUM($11:$11)-1, BX476+SUMPRODUCT(BY260:CG260, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BX531)=SUM($11:$11)-1, BY476+SUMPRODUCT(BZ260:CH260, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BY531)=SUM($11:$11)-1, BZ476+SUMPRODUCT(CA260:CI260, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BZ531)=SUM($11:$11)-1, CA476+SUMPRODUCT(CB260:CJ260, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:CA531)=SUM($11:$11)-1, CB476+SUMPRODUCT(CC260:CK260, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:CB531)=SUM($11:$11)-1, CC476+SUMPRODUCT(CD260:CL260, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:CC531)=SUM($11:$11)-1, CD476+SUMPRODUCT(CE260:CM260, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:CD531)=SUM($11:$11)-1, CE476+SUMPRODUCT(CF260:CN260, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G532:G532)=SUM($11:$11)-1, H477+SUMPRODUCT(I261:Q261, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:H532)=SUM($11:$11)-1, I477+SUMPRODUCT(J261:R261, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:I532)=SUM($11:$11)-1, J477+SUMPRODUCT(K261:S261, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:J532)=SUM($11:$11)-1, K477+SUMPRODUCT(L261:T261, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:K532)=SUM($11:$11)-1, L477+SUMPRODUCT(M261:U261, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:L532)=SUM($11:$11)-1, M477+SUMPRODUCT(N261:V261, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:M532)=SUM($11:$11)-1, N477+SUMPRODUCT(O261:W261, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:N532)=SUM($11:$11)-1, O477+SUMPRODUCT(P261:X261, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:O532)=SUM($11:$11)-1, P477+SUMPRODUCT(Q261:Y261, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:P532)=SUM($11:$11)-1, Q477+SUMPRODUCT(R261:Z261, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:Q532)=SUM($11:$11)-1, R477+SUMPRODUCT(S261:AA261, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:R532)=SUM($11:$11)-1, S477+SUMPRODUCT(T261:AB261, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:S532)=SUM($11:$11)-1, T477+SUMPRODUCT(U261:AC261, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:T532)=SUM($11:$11)-1, U477+SUMPRODUCT(V261:AD261, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:U532)=SUM($11:$11)-1, V477+SUMPRODUCT(W261:AE261, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G532:V532)=SUM($11:$11)-1, W477+SUMPRODUCT(X261:AF261, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:W532)=SUM($11:$11)-1, X477+SUMPRODUCT(Y261:AG261, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:X532)=SUM($11:$11)-1, Y477+SUMPRODUCT(Z261:AH261, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:Y532)=SUM($11:$11)-1, Z477+SUMPRODUCT(AA261:AI261, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:Z532)=SUM($11:$11)-1, AA477+SUMPRODUCT(AB261:AJ261, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AA532)=SUM($11:$11)-1, AB477+SUMPRODUCT(AC261:AK261, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AB532)=SUM($11:$11)-1, AC477+SUMPRODUCT(AD261:AL261, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AC532)=SUM($11:$11)-1, AD477+SUMPRODUCT(AE261:AM261, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AD532)=SUM($11:$11)-1, AE477+SUMPRODUCT(AF261:AN261, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AE532)=SUM($11:$11)-1, AF477+SUMPRODUCT(AG261:AO261, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AF532)=SUM($11:$11)-1, AG477+SUMPRODUCT(AH261:AP261, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AG532)=SUM($11:$11)-1, AH477+SUMPRODUCT(AI261:AQ261, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AH532)=SUM($11:$11)-1, AI477+SUMPRODUCT(AJ261:AR261, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AI532)=SUM($11:$11)-1, AJ477+SUMPRODUCT(AK261:AS261, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AJ532)=SUM($11:$11)-1, AK477+SUMPRODUCT(AL261:AT261, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AK532)=SUM($11:$11)-1, AL477+SUMPRODUCT(AM261:AU261, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AL532)=SUM($11:$11)-1, AM477+SUMPRODUCT(AN261:AV261, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AM532)=SUM($11:$11)-1, AN477+SUMPRODUCT(AO261:AW261, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AN532)=SUM($11:$11)-1, AO477+SUMPRODUCT(AP261:AX261, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AO532)=SUM($11:$11)-1, AP477+SUMPRODUCT(AQ261:AY261, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AP532)=SUM($11:$11)-1, AQ477+SUMPRODUCT(AR261:AZ261, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AQ532)=SUM($11:$11)-1, AR477+SUMPRODUCT(AS261:BA261, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AR532)=SUM($11:$11)-1, AS477+SUMPRODUCT(AT261:BB261, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AS532)=SUM($11:$11)-1, AT477+SUMPRODUCT(AU261:BC261, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AT532)=SUM($11:$11)-1, AU477+SUMPRODUCT(AV261:BD261, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AU532)=SUM($11:$11)-1, AV477+SUMPRODUCT(AW261:BE261, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AV532)=SUM($11:$11)-1, AW477+SUMPRODUCT(AX261:BF261, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AW532)=SUM($11:$11)-1, AX477+SUMPRODUCT(AY261:BG261, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AX532)=SUM($11:$11)-1, AY477+SUMPRODUCT(AZ261:BH261, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AY532)=SUM($11:$11)-1, AZ477+SUMPRODUCT(BA261:BI261, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AZ532)=SUM($11:$11)-1, BA477+SUMPRODUCT(BB261:BJ261, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BA532)=SUM($11:$11)-1, BB477+SUMPRODUCT(BC261:BK261, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BB532)=SUM($11:$11)-1, BC477+SUMPRODUCT(BD261:BL261, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BC532)=SUM($11:$11)-1, BD477+SUMPRODUCT(BE261:BM261, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BD532)=SUM($11:$11)-1, BE477+SUMPRODUCT(BF261:BN261, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BE532)=SUM($11:$11)-1, BF477+SUMPRODUCT(BG261:BO261, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BF532)=SUM($11:$11)-1, BG477+SUMPRODUCT(BH261:BP261, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BG532)=SUM($11:$11)-1, BH477+SUMPRODUCT(BI261:BQ261, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BH532)=SUM($11:$11)-1, BI477+SUMPRODUCT(BJ261:BR261, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BI532)=SUM($11:$11)-1, BJ477+SUMPRODUCT(BK261:BS261, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BJ532)=SUM($11:$11)-1, BK477+SUMPRODUCT(BL261:BT261, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BK532)=SUM($11:$11)-1, BL477+SUMPRODUCT(BM261:BU261, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BL532)=SUM($11:$11)-1, BM477+SUMPRODUCT(BN261:BV261, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BM532)=SUM($11:$11)-1, BN477+SUMPRODUCT(BO261:BW261, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BN532)=SUM($11:$11)-1, BO477+SUMPRODUCT(BP261:BX261, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BO532)=SUM($11:$11)-1, BP477+SUMPRODUCT(BQ261:BY261, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BP532)=SUM($11:$11)-1, BQ477+SUMPRODUCT(BR261:BZ261, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BQ532)=SUM($11:$11)-1, BR477+SUMPRODUCT(BS261:CA261, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BR532)=SUM($11:$11)-1, BS477+SUMPRODUCT(BT261:CB261, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BS532)=SUM($11:$11)-1, BT477+SUMPRODUCT(BU261:CC261, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BT532)=SUM($11:$11)-1, BU477+SUMPRODUCT(BV261:CD261, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BU532)=SUM($11:$11)-1, BV477+SUMPRODUCT(BW261:CE261, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BV532)=SUM($11:$11)-1, BW477+SUMPRODUCT(BX261:CF261, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BW532)=SUM($11:$11)-1, BX477+SUMPRODUCT(BY261:CG261, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BX532)=SUM($11:$11)-1, BY477+SUMPRODUCT(BZ261:CH261, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BY532)=SUM($11:$11)-1, BZ477+SUMPRODUCT(CA261:CI261, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BZ532)=SUM($11:$11)-1, CA477+SUMPRODUCT(CB261:CJ261, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:CA532)=SUM($11:$11)-1, CB477+SUMPRODUCT(CC261:CK261, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:CB532)=SUM($11:$11)-1, CC477+SUMPRODUCT(CD261:CL261, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:CC532)=SUM($11:$11)-1, CD477+SUMPRODUCT(CE261:CM261, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:CD532)=SUM($11:$11)-1, CE477+SUMPRODUCT(CF261:CN261, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G533:G533)=SUM($11:$11)-1, H478+SUMPRODUCT(I262:Q262, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:H533)=SUM($11:$11)-1, I478+SUMPRODUCT(J262:R262, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:I533)=SUM($11:$11)-1, J478+SUMPRODUCT(K262:S262, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:J533)=SUM($11:$11)-1, K478+SUMPRODUCT(L262:T262, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:K533)=SUM($11:$11)-1, L478+SUMPRODUCT(M262:U262, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:L533)=SUM($11:$11)-1, M478+SUMPRODUCT(N262:V262, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:M533)=SUM($11:$11)-1, N478+SUMPRODUCT(O262:W262, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:N533)=SUM($11:$11)-1, O478+SUMPRODUCT(P262:X262, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:O533)=SUM($11:$11)-1, P478+SUMPRODUCT(Q262:Y262, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:P533)=SUM($11:$11)-1, Q478+SUMPRODUCT(R262:Z262, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:Q533)=SUM($11:$11)-1, R478+SUMPRODUCT(S262:AA262, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:R533)=SUM($11:$11)-1, S478+SUMPRODUCT(T262:AB262, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:S533)=SUM($11:$11)-1, T478+SUMPRODUCT(U262:AC262, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:T533)=SUM($11:$11)-1, U478+SUMPRODUCT(V262:AD262, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:U533)=SUM($11:$11)-1, V478+SUMPRODUCT(W262:AE262, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G533:V533)=SUM($11:$11)-1, W478+SUMPRODUCT(X262:AF262, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:W533)=SUM($11:$11)-1, X478+SUMPRODUCT(Y262:AG262, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:X533)=SUM($11:$11)-1, Y478+SUMPRODUCT(Z262:AH262, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:Y533)=SUM($11:$11)-1, Z478+SUMPRODUCT(AA262:AI262, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:Z533)=SUM($11:$11)-1, AA478+SUMPRODUCT(AB262:AJ262, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AA533)=SUM($11:$11)-1, AB478+SUMPRODUCT(AC262:AK262, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AB533)=SUM($11:$11)-1, AC478+SUMPRODUCT(AD262:AL262, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AC533)=SUM($11:$11)-1, AD478+SUMPRODUCT(AE262:AM262, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AD533)=SUM($11:$11)-1, AE478+SUMPRODUCT(AF262:AN262, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AE533)=SUM($11:$11)-1, AF478+SUMPRODUCT(AG262:AO262, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AF533)=SUM($11:$11)-1, AG478+SUMPRODUCT(AH262:AP262, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AG533)=SUM($11:$11)-1, AH478+SUMPRODUCT(AI262:AQ262, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AH533)=SUM($11:$11)-1, AI478+SUMPRODUCT(AJ262:AR262, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AI533)=SUM($11:$11)-1, AJ478+SUMPRODUCT(AK262:AS262, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AJ533)=SUM($11:$11)-1, AK478+SUMPRODUCT(AL262:AT262, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AK533)=SUM($11:$11)-1, AL478+SUMPRODUCT(AM262:AU262, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AL533)=SUM($11:$11)-1, AM478+SUMPRODUCT(AN262:AV262, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AM533)=SUM($11:$11)-1, AN478+SUMPRODUCT(AO262:AW262, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AN533)=SUM($11:$11)-1, AO478+SUMPRODUCT(AP262:AX262, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AO533)=SUM($11:$11)-1, AP478+SUMPRODUCT(AQ262:AY262, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AP533)=SUM($11:$11)-1, AQ478+SUMPRODUCT(AR262:AZ262, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AQ533)=SUM($11:$11)-1, AR478+SUMPRODUCT(AS262:BA262, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AR533)=SUM($11:$11)-1, AS478+SUMPRODUCT(AT262:BB262, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AS533)=SUM($11:$11)-1, AT478+SUMPRODUCT(AU262:BC262, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AT533)=SUM($11:$11)-1, AU478+SUMPRODUCT(AV262:BD262, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AU533)=SUM($11:$11)-1, AV478+SUMPRODUCT(AW262:BE262, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AV533)=SUM($11:$11)-1, AW478+SUMPRODUCT(AX262:BF262, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AW533)=SUM($11:$11)-1, AX478+SUMPRODUCT(AY262:BG262, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AX533)=SUM($11:$11)-1, AY478+SUMPRODUCT(AZ262:BH262, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AY533)=SUM($11:$11)-1, AZ478+SUMPRODUCT(BA262:BI262, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AZ533)=SUM($11:$11)-1, BA478+SUMPRODUCT(BB262:BJ262, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BA533)=SUM($11:$11)-1, BB478+SUMPRODUCT(BC262:BK262, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BB533)=SUM($11:$11)-1, BC478+SUMPRODUCT(BD262:BL262, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BC533)=SUM($11:$11)-1, BD478+SUMPRODUCT(BE262:BM262, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BD533)=SUM($11:$11)-1, BE478+SUMPRODUCT(BF262:BN262, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BE533)=SUM($11:$11)-1, BF478+SUMPRODUCT(BG262:BO262, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BF533)=SUM($11:$11)-1, BG478+SUMPRODUCT(BH262:BP262, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BG533)=SUM($11:$11)-1, BH478+SUMPRODUCT(BI262:BQ262, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BH533)=SUM($11:$11)-1, BI478+SUMPRODUCT(BJ262:BR262, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BI533)=SUM($11:$11)-1, BJ478+SUMPRODUCT(BK262:BS262, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BJ533)=SUM($11:$11)-1, BK478+SUMPRODUCT(BL262:BT262, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BK533)=SUM($11:$11)-1, BL478+SUMPRODUCT(BM262:BU262, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BL533)=SUM($11:$11)-1, BM478+SUMPRODUCT(BN262:BV262, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BM533)=SUM($11:$11)-1, BN478+SUMPRODUCT(BO262:BW262, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BN533)=SUM($11:$11)-1, BO478+SUMPRODUCT(BP262:BX262, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BO533)=SUM($11:$11)-1, BP478+SUMPRODUCT(BQ262:BY262, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BP533)=SUM($11:$11)-1, BQ478+SUMPRODUCT(BR262:BZ262, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BQ533)=SUM($11:$11)-1, BR478+SUMPRODUCT(BS262:CA262, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BR533)=SUM($11:$11)-1, BS478+SUMPRODUCT(BT262:CB262, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BS533)=SUM($11:$11)-1, BT478+SUMPRODUCT(BU262:CC262, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BT533)=SUM($11:$11)-1, BU478+SUMPRODUCT(BV262:CD262, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BU533)=SUM($11:$11)-1, BV478+SUMPRODUCT(BW262:CE262, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BV533)=SUM($11:$11)-1, BW478+SUMPRODUCT(BX262:CF262, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BW533)=SUM($11:$11)-1, BX478+SUMPRODUCT(BY262:CG262, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BX533)=SUM($11:$11)-1, BY478+SUMPRODUCT(BZ262:CH262, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BY533)=SUM($11:$11)-1, BZ478+SUMPRODUCT(CA262:CI262, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BZ533)=SUM($11:$11)-1, CA478+SUMPRODUCT(CB262:CJ262, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:CA533)=SUM($11:$11)-1, CB478+SUMPRODUCT(CC262:CK262, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:CB533)=SUM($11:$11)-1, CC478+SUMPRODUCT(CD262:CL262, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:CC533)=SUM($11:$11)-1, CD478+SUMPRODUCT(CE262:CM262, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:CD533)=SUM($11:$11)-1, CE478+SUMPRODUCT(CF262:CN262, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G534:G534)=SUM($11:$11)-1, H479+SUMPRODUCT(I263:Q263, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:H534)=SUM($11:$11)-1, I479+SUMPRODUCT(J263:R263, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:I534)=SUM($11:$11)-1, J479+SUMPRODUCT(K263:S263, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:J534)=SUM($11:$11)-1, K479+SUMPRODUCT(L263:T263, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:K534)=SUM($11:$11)-1, L479+SUMPRODUCT(M263:U263, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:L534)=SUM($11:$11)-1, M479+SUMPRODUCT(N263:V263, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:M534)=SUM($11:$11)-1, N479+SUMPRODUCT(O263:W263, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:N534)=SUM($11:$11)-1, O479+SUMPRODUCT(P263:X263, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:O534)=SUM($11:$11)-1, P479+SUMPRODUCT(Q263:Y263, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:P534)=SUM($11:$11)-1, Q479+SUMPRODUCT(R263:Z263, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:Q534)=SUM($11:$11)-1, R479+SUMPRODUCT(S263:AA263, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:R534)=SUM($11:$11)-1, S479+SUMPRODUCT(T263:AB263, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:S534)=SUM($11:$11)-1, T479+SUMPRODUCT(U263:AC263, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:T534)=SUM($11:$11)-1, U479+SUMPRODUCT(V263:AD263, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:U534)=SUM($11:$11)-1, V479+SUMPRODUCT(W263:AE263, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G534:V534)=SUM($11:$11)-1, W479+SUMPRODUCT(X263:AF263, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:W534)=SUM($11:$11)-1, X479+SUMPRODUCT(Y263:AG263, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:X534)=SUM($11:$11)-1, Y479+SUMPRODUCT(Z263:AH263, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:Y534)=SUM($11:$11)-1, Z479+SUMPRODUCT(AA263:AI263, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:Z534)=SUM($11:$11)-1, AA479+SUMPRODUCT(AB263:AJ263, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AA534)=SUM($11:$11)-1, AB479+SUMPRODUCT(AC263:AK263, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AB534)=SUM($11:$11)-1, AC479+SUMPRODUCT(AD263:AL263, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AC534)=SUM($11:$11)-1, AD479+SUMPRODUCT(AE263:AM263, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AD534)=SUM($11:$11)-1, AE479+SUMPRODUCT(AF263:AN263, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AE534)=SUM($11:$11)-1, AF479+SUMPRODUCT(AG263:AO263, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AF534)=SUM($11:$11)-1, AG479+SUMPRODUCT(AH263:AP263, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AG534)=SUM($11:$11)-1, AH479+SUMPRODUCT(AI263:AQ263, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AH534)=SUM($11:$11)-1, AI479+SUMPRODUCT(AJ263:AR263, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AI534)=SUM($11:$11)-1, AJ479+SUMPRODUCT(AK263:AS263, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AJ534)=SUM($11:$11)-1, AK479+SUMPRODUCT(AL263:AT263, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AK534)=SUM($11:$11)-1, AL479+SUMPRODUCT(AM263:AU263, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AL534)=SUM($11:$11)-1, AM479+SUMPRODUCT(AN263:AV263, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AM534)=SUM($11:$11)-1, AN479+SUMPRODUCT(AO263:AW263, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AN534)=SUM($11:$11)-1, AO479+SUMPRODUCT(AP263:AX263, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AO534)=SUM($11:$11)-1, AP479+SUMPRODUCT(AQ263:AY263, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AP534)=SUM($11:$11)-1, AQ479+SUMPRODUCT(AR263:AZ263, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AQ534)=SUM($11:$11)-1, AR479+SUMPRODUCT(AS263:BA263, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AR534)=SUM($11:$11)-1, AS479+SUMPRODUCT(AT263:BB263, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AS534)=SUM($11:$11)-1, AT479+SUMPRODUCT(AU263:BC263, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AT534)=SUM($11:$11)-1, AU479+SUMPRODUCT(AV263:BD263, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AU534)=SUM($11:$11)-1, AV479+SUMPRODUCT(AW263:BE263, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AV534)=SUM($11:$11)-1, AW479+SUMPRODUCT(AX263:BF263, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AW534)=SUM($11:$11)-1, AX479+SUMPRODUCT(AY263:BG263, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AX534)=SUM($11:$11)-1, AY479+SUMPRODUCT(AZ263:BH263, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AY534)=SUM($11:$11)-1, AZ479+SUMPRODUCT(BA263:BI263, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AZ534)=SUM($11:$11)-1, BA479+SUMPRODUCT(BB263:BJ263, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BA534)=SUM($11:$11)-1, BB479+SUMPRODUCT(BC263:BK263, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BB534)=SUM($11:$11)-1, BC479+SUMPRODUCT(BD263:BL263, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BC534)=SUM($11:$11)-1, BD479+SUMPRODUCT(BE263:BM263, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BD534)=SUM($11:$11)-1, BE479+SUMPRODUCT(BF263:BN263, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BE534)=SUM($11:$11)-1, BF479+SUMPRODUCT(BG263:BO263, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BF534)=SUM($11:$11)-1, BG479+SUMPRODUCT(BH263:BP263, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BG534)=SUM($11:$11)-1, BH479+SUMPRODUCT(BI263:BQ263, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BH534)=SUM($11:$11)-1, BI479+SUMPRODUCT(BJ263:BR263, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BI534)=SUM($11:$11)-1, BJ479+SUMPRODUCT(BK263:BS263, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BJ534)=SUM($11:$11)-1, BK479+SUMPRODUCT(BL263:BT263, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BK534)=SUM($11:$11)-1, BL479+SUMPRODUCT(BM263:BU263, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BL534)=SUM($11:$11)-1, BM479+SUMPRODUCT(BN263:BV263, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BM534)=SUM($11:$11)-1, BN479+SUMPRODUCT(BO263:BW263, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BN534)=SUM($11:$11)-1, BO479+SUMPRODUCT(BP263:BX263, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BO534)=SUM($11:$11)-1, BP479+SUMPRODUCT(BQ263:BY263, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BP534)=SUM($11:$11)-1, BQ479+SUMPRODUCT(BR263:BZ263, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BQ534)=SUM($11:$11)-1, BR479+SUMPRODUCT(BS263:CA263, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BR534)=SUM($11:$11)-1, BS479+SUMPRODUCT(BT263:CB263, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BS534)=SUM($11:$11)-1, BT479+SUMPRODUCT(BU263:CC263, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BT534)=SUM($11:$11)-1, BU479+SUMPRODUCT(BV263:CD263, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BU534)=SUM($11:$11)-1, BV479+SUMPRODUCT(BW263:CE263, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BV534)=SUM($11:$11)-1, BW479+SUMPRODUCT(BX263:CF263, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BW534)=SUM($11:$11)-1, BX479+SUMPRODUCT(BY263:CG263, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BX534)=SUM($11:$11)-1, BY479+SUMPRODUCT(BZ263:CH263, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BY534)=SUM($11:$11)-1, BZ479+SUMPRODUCT(CA263:CI263, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BZ534)=SUM($11:$11)-1, CA479+SUMPRODUCT(CB263:CJ263, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:CA534)=SUM($11:$11)-1, CB479+SUMPRODUCT(CC263:CK263, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:CB534)=SUM($11:$11)-1, CC479+SUMPRODUCT(CD263:CL263, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:CC534)=SUM($11:$11)-1, CD479+SUMPRODUCT(CE263:CM263, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:CD534)=SUM($11:$11)-1, CE479+SUMPRODUCT(CF263:CN263, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G535:G535)=SUM($11:$11)-1, H480+SUMPRODUCT(I264:Q264, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:H535)=SUM($11:$11)-1, I480+SUMPRODUCT(J264:R264, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:I535)=SUM($11:$11)-1, J480+SUMPRODUCT(K264:S264, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:J535)=SUM($11:$11)-1, K480+SUMPRODUCT(L264:T264, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:K535)=SUM($11:$11)-1, L480+SUMPRODUCT(M264:U264, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:L535)=SUM($11:$11)-1, M480+SUMPRODUCT(N264:V264, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:M535)=SUM($11:$11)-1, N480+SUMPRODUCT(O264:W264, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:N535)=SUM($11:$11)-1, O480+SUMPRODUCT(P264:X264, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:O535)=SUM($11:$11)-1, P480+SUMPRODUCT(Q264:Y264, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:P535)=SUM($11:$11)-1, Q480+SUMPRODUCT(R264:Z264, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:Q535)=SUM($11:$11)-1, R480+SUMPRODUCT(S264:AA264, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:R535)=SUM($11:$11)-1, S480+SUMPRODUCT(T264:AB264, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:S535)=SUM($11:$11)-1, T480+SUMPRODUCT(U264:AC264, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:T535)=SUM($11:$11)-1, U480+SUMPRODUCT(V264:AD264, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:U535)=SUM($11:$11)-1, V480+SUMPRODUCT(W264:AE264, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G535:V535)=SUM($11:$11)-1, W480+SUMPRODUCT(X264:AF264, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:W535)=SUM($11:$11)-1, X480+SUMPRODUCT(Y264:AG264, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:X535)=SUM($11:$11)-1, Y480+SUMPRODUCT(Z264:AH264, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:Y535)=SUM($11:$11)-1, Z480+SUMPRODUCT(AA264:AI264, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:Z535)=SUM($11:$11)-1, AA480+SUMPRODUCT(AB264:AJ264, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AA535)=SUM($11:$11)-1, AB480+SUMPRODUCT(AC264:AK264, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AB535)=SUM($11:$11)-1, AC480+SUMPRODUCT(AD264:AL264, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AC535)=SUM($11:$11)-1, AD480+SUMPRODUCT(AE264:AM264, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AD535)=SUM($11:$11)-1, AE480+SUMPRODUCT(AF264:AN264, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AE535)=SUM($11:$11)-1, AF480+SUMPRODUCT(AG264:AO264, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AF535)=SUM($11:$11)-1, AG480+SUMPRODUCT(AH264:AP264, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AG535)=SUM($11:$11)-1, AH480+SUMPRODUCT(AI264:AQ264, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AH535)=SUM($11:$11)-1, AI480+SUMPRODUCT(AJ264:AR264, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AI535)=SUM($11:$11)-1, AJ480+SUMPRODUCT(AK264:AS264, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AJ535)=SUM($11:$11)-1, AK480+SUMPRODUCT(AL264:AT264, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AK535)=SUM($11:$11)-1, AL480+SUMPRODUCT(AM264:AU264, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AL535)=SUM($11:$11)-1, AM480+SUMPRODUCT(AN264:AV264, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AM535)=SUM($11:$11)-1, AN480+SUMPRODUCT(AO264:AW264, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AN535)=SUM($11:$11)-1, AO480+SUMPRODUCT(AP264:AX264, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AO535)=SUM($11:$11)-1, AP480+SUMPRODUCT(AQ264:AY264, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AP535)=SUM($11:$11)-1, AQ480+SUMPRODUCT(AR264:AZ264, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AQ535)=SUM($11:$11)-1, AR480+SUMPRODUCT(AS264:BA264, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AR535)=SUM($11:$11)-1, AS480+SUMPRODUCT(AT264:BB264, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AS535)=SUM($11:$11)-1, AT480+SUMPRODUCT(AU264:BC264, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AT535)=SUM($11:$11)-1, AU480+SUMPRODUCT(AV264:BD264, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AU535)=SUM($11:$11)-1, AV480+SUMPRODUCT(AW264:BE264, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AV535)=SUM($11:$11)-1, AW480+SUMPRODUCT(AX264:BF264, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AW535)=SUM($11:$11)-1, AX480+SUMPRODUCT(AY264:BG264, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AX535)=SUM($11:$11)-1, AY480+SUMPRODUCT(AZ264:BH264, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AY535)=SUM($11:$11)-1, AZ480+SUMPRODUCT(BA264:BI264, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AZ535)=SUM($11:$11)-1, BA480+SUMPRODUCT(BB264:BJ264, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BA535)=SUM($11:$11)-1, BB480+SUMPRODUCT(BC264:BK264, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BB535)=SUM($11:$11)-1, BC480+SUMPRODUCT(BD264:BL264, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BC535)=SUM($11:$11)-1, BD480+SUMPRODUCT(BE264:BM264, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BD535)=SUM($11:$11)-1, BE480+SUMPRODUCT(BF264:BN264, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BE535)=SUM($11:$11)-1, BF480+SUMPRODUCT(BG264:BO264, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BF535)=SUM($11:$11)-1, BG480+SUMPRODUCT(BH264:BP264, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BG535)=SUM($11:$11)-1, BH480+SUMPRODUCT(BI264:BQ264, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BH535)=SUM($11:$11)-1, BI480+SUMPRODUCT(BJ264:BR264, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BI535)=SUM($11:$11)-1, BJ480+SUMPRODUCT(BK264:BS264, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BJ535)=SUM($11:$11)-1, BK480+SUMPRODUCT(BL264:BT264, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BK535)=SUM($11:$11)-1, BL480+SUMPRODUCT(BM264:BU264, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BL535)=SUM($11:$11)-1, BM480+SUMPRODUCT(BN264:BV264, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BM535)=SUM($11:$11)-1, BN480+SUMPRODUCT(BO264:BW264, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BN535)=SUM($11:$11)-1, BO480+SUMPRODUCT(BP264:BX264, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BO535)=SUM($11:$11)-1, BP480+SUMPRODUCT(BQ264:BY264, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BP535)=SUM($11:$11)-1, BQ480+SUMPRODUCT(BR264:BZ264, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BQ535)=SUM($11:$11)-1, BR480+SUMPRODUCT(BS264:CA264, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BR535)=SUM($11:$11)-1, BS480+SUMPRODUCT(BT264:CB264, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BS535)=SUM($11:$11)-1, BT480+SUMPRODUCT(BU264:CC264, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BT535)=SUM($11:$11)-1, BU480+SUMPRODUCT(BV264:CD264, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BU535)=SUM($11:$11)-1, BV480+SUMPRODUCT(BW264:CE264, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BV535)=SUM($11:$11)-1, BW480+SUMPRODUCT(BX264:CF264, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BW535)=SUM($11:$11)-1, BX480+SUMPRODUCT(BY264:CG264, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BX535)=SUM($11:$11)-1, BY480+SUMPRODUCT(BZ264:CH264, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BY535)=SUM($11:$11)-1, BZ480+SUMPRODUCT(CA264:CI264, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BZ535)=SUM($11:$11)-1, CA480+SUMPRODUCT(CB264:CJ264, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:CA535)=SUM($11:$11)-1, CB480+SUMPRODUCT(CC264:CK264, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:CB535)=SUM($11:$11)-1, CC480+SUMPRODUCT(CD264:CL264, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:CC535)=SUM($11:$11)-1, CD480+SUMPRODUCT(CE264:CM264, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:CD535)=SUM($11:$11)-1, CE480+SUMPRODUCT(CF264:CN264, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G536:G536)=SUM($11:$11)-1, H481+SUMPRODUCT(I265:Q265, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:H536)=SUM($11:$11)-1, I481+SUMPRODUCT(J265:R265, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:I536)=SUM($11:$11)-1, J481+SUMPRODUCT(K265:S265, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:J536)=SUM($11:$11)-1, K481+SUMPRODUCT(L265:T265, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:K536)=SUM($11:$11)-1, L481+SUMPRODUCT(M265:U265, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:L536)=SUM($11:$11)-1, M481+SUMPRODUCT(N265:V265, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:M536)=SUM($11:$11)-1, N481+SUMPRODUCT(O265:W265, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:N536)=SUM($11:$11)-1, O481+SUMPRODUCT(P265:X265, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:O536)=SUM($11:$11)-1, P481+SUMPRODUCT(Q265:Y265, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:P536)=SUM($11:$11)-1, Q481+SUMPRODUCT(R265:Z265, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:Q536)=SUM($11:$11)-1, R481+SUMPRODUCT(S265:AA265, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:R536)=SUM($11:$11)-1, S481+SUMPRODUCT(T265:AB265, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:S536)=SUM($11:$11)-1, T481+SUMPRODUCT(U265:AC265, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:T536)=SUM($11:$11)-1, U481+SUMPRODUCT(V265:AD265, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:U536)=SUM($11:$11)-1, V481+SUMPRODUCT(W265:AE265, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G536:V536)=SUM($11:$11)-1, W481+SUMPRODUCT(X265:AF265, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:W536)=SUM($11:$11)-1, X481+SUMPRODUCT(Y265:AG265, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:X536)=SUM($11:$11)-1, Y481+SUMPRODUCT(Z265:AH265, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:Y536)=SUM($11:$11)-1, Z481+SUMPRODUCT(AA265:AI265, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:Z536)=SUM($11:$11)-1, AA481+SUMPRODUCT(AB265:AJ265, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AA536)=SUM($11:$11)-1, AB481+SUMPRODUCT(AC265:AK265, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AB536)=SUM($11:$11)-1, AC481+SUMPRODUCT(AD265:AL265, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AC536)=SUM($11:$11)-1, AD481+SUMPRODUCT(AE265:AM265, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AD536)=SUM($11:$11)-1, AE481+SUMPRODUCT(AF265:AN265, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AE536)=SUM($11:$11)-1, AF481+SUMPRODUCT(AG265:AO265, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AF536)=SUM($11:$11)-1, AG481+SUMPRODUCT(AH265:AP265, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AG536)=SUM($11:$11)-1, AH481+SUMPRODUCT(AI265:AQ265, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AH536)=SUM($11:$11)-1, AI481+SUMPRODUCT(AJ265:AR265, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AI536)=SUM($11:$11)-1, AJ481+SUMPRODUCT(AK265:AS265, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AJ536)=SUM($11:$11)-1, AK481+SUMPRODUCT(AL265:AT265, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AK536)=SUM($11:$11)-1, AL481+SUMPRODUCT(AM265:AU265, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AL536)=SUM($11:$11)-1, AM481+SUMPRODUCT(AN265:AV265, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AM536)=SUM($11:$11)-1, AN481+SUMPRODUCT(AO265:AW265, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AN536)=SUM($11:$11)-1, AO481+SUMPRODUCT(AP265:AX265, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AO536)=SUM($11:$11)-1, AP481+SUMPRODUCT(AQ265:AY265, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AP536)=SUM($11:$11)-1, AQ481+SUMPRODUCT(AR265:AZ265, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AQ536)=SUM($11:$11)-1, AR481+SUMPRODUCT(AS265:BA265, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AR536)=SUM($11:$11)-1, AS481+SUMPRODUCT(AT265:BB265, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AS536)=SUM($11:$11)-1, AT481+SUMPRODUCT(AU265:BC265, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AT536)=SUM($11:$11)-1, AU481+SUMPRODUCT(AV265:BD265, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AU536)=SUM($11:$11)-1, AV481+SUMPRODUCT(AW265:BE265, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AV536)=SUM($11:$11)-1, AW481+SUMPRODUCT(AX265:BF265, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AW536)=SUM($11:$11)-1, AX481+SUMPRODUCT(AY265:BG265, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AX536)=SUM($11:$11)-1, AY481+SUMPRODUCT(AZ265:BH265, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AY536)=SUM($11:$11)-1, AZ481+SUMPRODUCT(BA265:BI265, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AZ536)=SUM($11:$11)-1, BA481+SUMPRODUCT(BB265:BJ265, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BA536)=SUM($11:$11)-1, BB481+SUMPRODUCT(BC265:BK265, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BB536)=SUM($11:$11)-1, BC481+SUMPRODUCT(BD265:BL265, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BC536)=SUM($11:$11)-1, BD481+SUMPRODUCT(BE265:BM265, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BD536)=SUM($11:$11)-1, BE481+SUMPRODUCT(BF265:BN265, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BE536)=SUM($11:$11)-1, BF481+SUMPRODUCT(BG265:BO265, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BF536)=SUM($11:$11)-1, BG481+SUMPRODUCT(BH265:BP265, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BG536)=SUM($11:$11)-1, BH481+SUMPRODUCT(BI265:BQ265, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BH536)=SUM($11:$11)-1, BI481+SUMPRODUCT(BJ265:BR265, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BI536)=SUM($11:$11)-1, BJ481+SUMPRODUCT(BK265:BS265, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BJ536)=SUM($11:$11)-1, BK481+SUMPRODUCT(BL265:BT265, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BK536)=SUM($11:$11)-1, BL481+SUMPRODUCT(BM265:BU265, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BL536)=SUM($11:$11)-1, BM481+SUMPRODUCT(BN265:BV265, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BM536)=SUM($11:$11)-1, BN481+SUMPRODUCT(BO265:BW265, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BN536)=SUM($11:$11)-1, BO481+SUMPRODUCT(BP265:BX265, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BO536)=SUM($11:$11)-1, BP481+SUMPRODUCT(BQ265:BY265, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BP536)=SUM($11:$11)-1, BQ481+SUMPRODUCT(BR265:BZ265, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BQ536)=SUM($11:$11)-1, BR481+SUMPRODUCT(BS265:CA265, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BR536)=SUM($11:$11)-1, BS481+SUMPRODUCT(BT265:CB265, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BS536)=SUM($11:$11)-1, BT481+SUMPRODUCT(BU265:CC265, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BT536)=SUM($11:$11)-1, BU481+SUMPRODUCT(BV265:CD265, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BU536)=SUM($11:$11)-1, BV481+SUMPRODUCT(BW265:CE265, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BV536)=SUM($11:$11)-1, BW481+SUMPRODUCT(BX265:CF265, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BW536)=SUM($11:$11)-1, BX481+SUMPRODUCT(BY265:CG265, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BX536)=SUM($11:$11)-1, BY481+SUMPRODUCT(BZ265:CH265, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BY536)=SUM($11:$11)-1, BZ481+SUMPRODUCT(CA265:CI265, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BZ536)=SUM($11:$11)-1, CA481+SUMPRODUCT(CB265:CJ265, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:CA536)=SUM($11:$11)-1, CB481+SUMPRODUCT(CC265:CK265, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:CB536)=SUM($11:$11)-1, CC481+SUMPRODUCT(CD265:CL265, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:CC536)=SUM($11:$11)-1, CD481+SUMPRODUCT(CE265:CM265, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:CD536)=SUM($11:$11)-1, CE481+SUMPRODUCT(CF265:CN265, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G537:G537)=SUM($11:$11)-1, H482+SUMPRODUCT(I266:Q266, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:H537)=SUM($11:$11)-1, I482+SUMPRODUCT(J266:R266, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:I537)=SUM($11:$11)-1, J482+SUMPRODUCT(K266:S266, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:J537)=SUM($11:$11)-1, K482+SUMPRODUCT(L266:T266, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:K537)=SUM($11:$11)-1, L482+SUMPRODUCT(M266:U266, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:L537)=SUM($11:$11)-1, M482+SUMPRODUCT(N266:V266, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:M537)=SUM($11:$11)-1, N482+SUMPRODUCT(O266:W266, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:N537)=SUM($11:$11)-1, O482+SUMPRODUCT(P266:X266, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:O537)=SUM($11:$11)-1, P482+SUMPRODUCT(Q266:Y266, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:P537)=SUM($11:$11)-1, Q482+SUMPRODUCT(R266:Z266, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:Q537)=SUM($11:$11)-1, R482+SUMPRODUCT(S266:AA266, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:R537)=SUM($11:$11)-1, S482+SUMPRODUCT(T266:AB266, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:S537)=SUM($11:$11)-1, T482+SUMPRODUCT(U266:AC266, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:T537)=SUM($11:$11)-1, U482+SUMPRODUCT(V266:AD266, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:U537)=SUM($11:$11)-1, V482+SUMPRODUCT(W266:AE266, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G537:V537)=SUM($11:$11)-1, W482+SUMPRODUCT(X266:AF266, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:W537)=SUM($11:$11)-1, X482+SUMPRODUCT(Y266:AG266, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:X537)=SUM($11:$11)-1, Y482+SUMPRODUCT(Z266:AH266, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:Y537)=SUM($11:$11)-1, Z482+SUMPRODUCT(AA266:AI266, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:Z537)=SUM($11:$11)-1, AA482+SUMPRODUCT(AB266:AJ266, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AA537)=SUM($11:$11)-1, AB482+SUMPRODUCT(AC266:AK266, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AB537)=SUM($11:$11)-1, AC482+SUMPRODUCT(AD266:AL266, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AC537)=SUM($11:$11)-1, AD482+SUMPRODUCT(AE266:AM266, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AD537)=SUM($11:$11)-1, AE482+SUMPRODUCT(AF266:AN266, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AE537)=SUM($11:$11)-1, AF482+SUMPRODUCT(AG266:AO266, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AF537)=SUM($11:$11)-1, AG482+SUMPRODUCT(AH266:AP266, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AG537)=SUM($11:$11)-1, AH482+SUMPRODUCT(AI266:AQ266, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AH537)=SUM($11:$11)-1, AI482+SUMPRODUCT(AJ266:AR266, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AI537)=SUM($11:$11)-1, AJ482+SUMPRODUCT(AK266:AS266, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AJ537)=SUM($11:$11)-1, AK482+SUMPRODUCT(AL266:AT266, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AK537)=SUM($11:$11)-1, AL482+SUMPRODUCT(AM266:AU266, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AL537)=SUM($11:$11)-1, AM482+SUMPRODUCT(AN266:AV266, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AM537)=SUM($11:$11)-1, AN482+SUMPRODUCT(AO266:AW266, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AN537)=SUM($11:$11)-1, AO482+SUMPRODUCT(AP266:AX266, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AO537)=SUM($11:$11)-1, AP482+SUMPRODUCT(AQ266:AY266, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AP537)=SUM($11:$11)-1, AQ482+SUMPRODUCT(AR266:AZ266, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AQ537)=SUM($11:$11)-1, AR482+SUMPRODUCT(AS266:BA266, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AR537)=SUM($11:$11)-1, AS482+SUMPRODUCT(AT266:BB266, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AS537)=SUM($11:$11)-1, AT482+SUMPRODUCT(AU266:BC266, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AT537)=SUM($11:$11)-1, AU482+SUMPRODUCT(AV266:BD266, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AU537)=SUM($11:$11)-1, AV482+SUMPRODUCT(AW266:BE266, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AV537)=SUM($11:$11)-1, AW482+SUMPRODUCT(AX266:BF266, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AW537)=SUM($11:$11)-1, AX482+SUMPRODUCT(AY266:BG266, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AX537)=SUM($11:$11)-1, AY482+SUMPRODUCT(AZ266:BH266, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AY537)=SUM($11:$11)-1, AZ482+SUMPRODUCT(BA266:BI266, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AZ537)=SUM($11:$11)-1, BA482+SUMPRODUCT(BB266:BJ266, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BA537)=SUM($11:$11)-1, BB482+SUMPRODUCT(BC266:BK266, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BB537)=SUM($11:$11)-1, BC482+SUMPRODUCT(BD266:BL266, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BC537)=SUM($11:$11)-1, BD482+SUMPRODUCT(BE266:BM266, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BD537)=SUM($11:$11)-1, BE482+SUMPRODUCT(BF266:BN266, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BE537)=SUM($11:$11)-1, BF482+SUMPRODUCT(BG266:BO266, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BF537)=SUM($11:$11)-1, BG482+SUMPRODUCT(BH266:BP266, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BG537)=SUM($11:$11)-1, BH482+SUMPRODUCT(BI266:BQ266, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BH537)=SUM($11:$11)-1, BI482+SUMPRODUCT(BJ266:BR266, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BI537)=SUM($11:$11)-1, BJ482+SUMPRODUCT(BK266:BS266, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BJ537)=SUM($11:$11)-1, BK482+SUMPRODUCT(BL266:BT266, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BK537)=SUM($11:$11)-1, BL482+SUMPRODUCT(BM266:BU266, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BL537)=SUM($11:$11)-1, BM482+SUMPRODUCT(BN266:BV266, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BM537)=SUM($11:$11)-1, BN482+SUMPRODUCT(BO266:BW266, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BN537)=SUM($11:$11)-1, BO482+SUMPRODUCT(BP266:BX266, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BO537)=SUM($11:$11)-1, BP482+SUMPRODUCT(BQ266:BY266, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BP537)=SUM($11:$11)-1, BQ482+SUMPRODUCT(BR266:BZ266, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BQ537)=SUM($11:$11)-1, BR482+SUMPRODUCT(BS266:CA266, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BR537)=SUM($11:$11)-1, BS482+SUMPRODUCT(BT266:CB266, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BS537)=SUM($11:$11)-1, BT482+SUMPRODUCT(BU266:CC266, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BT537)=SUM($11:$11)-1, BU482+SUMPRODUCT(BV266:CD266, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BU537)=SUM($11:$11)-1, BV482+SUMPRODUCT(BW266:CE266, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BV537)=SUM($11:$11)-1, BW482+SUMPRODUCT(BX266:CF266, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BW537)=SUM($11:$11)-1, BX482+SUMPRODUCT(BY266:CG266, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BX537)=SUM($11:$11)-1, BY482+SUMPRODUCT(BZ266:CH266, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BY537)=SUM($11:$11)-1, BZ482+SUMPRODUCT(CA266:CI266, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BZ537)=SUM($11:$11)-1, CA482+SUMPRODUCT(CB266:CJ266, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:CA537)=SUM($11:$11)-1, CB482+SUMPRODUCT(CC266:CK266, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:CB537)=SUM($11:$11)-1, CC482+SUMPRODUCT(CD266:CL266, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:CC537)=SUM($11:$11)-1, CD482+SUMPRODUCT(CE266:CM266, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:CD537)=SUM($11:$11)-1, CE482+SUMPRODUCT(CF266:CN266, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G538:G538)=SUM($11:$11)-1, H483+SUMPRODUCT(I267:Q267, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:H538)=SUM($11:$11)-1, I483+SUMPRODUCT(J267:R267, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:I538)=SUM($11:$11)-1, J483+SUMPRODUCT(K267:S267, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:J538)=SUM($11:$11)-1, K483+SUMPRODUCT(L267:T267, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:K538)=SUM($11:$11)-1, L483+SUMPRODUCT(M267:U267, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:L538)=SUM($11:$11)-1, M483+SUMPRODUCT(N267:V267, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:M538)=SUM($11:$11)-1, N483+SUMPRODUCT(O267:W267, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:N538)=SUM($11:$11)-1, O483+SUMPRODUCT(P267:X267, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:O538)=SUM($11:$11)-1, P483+SUMPRODUCT(Q267:Y267, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:P538)=SUM($11:$11)-1, Q483+SUMPRODUCT(R267:Z267, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:Q538)=SUM($11:$11)-1, R483+SUMPRODUCT(S267:AA267, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:R538)=SUM($11:$11)-1, S483+SUMPRODUCT(T267:AB267, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:S538)=SUM($11:$11)-1, T483+SUMPRODUCT(U267:AC267, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:T538)=SUM($11:$11)-1, U483+SUMPRODUCT(V267:AD267, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:U538)=SUM($11:$11)-1, V483+SUMPRODUCT(W267:AE267, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G538:V538)=SUM($11:$11)-1, W483+SUMPRODUCT(X267:AF267, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:W538)=SUM($11:$11)-1, X483+SUMPRODUCT(Y267:AG267, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:X538)=SUM($11:$11)-1, Y483+SUMPRODUCT(Z267:AH267, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:Y538)=SUM($11:$11)-1, Z483+SUMPRODUCT(AA267:AI267, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:Z538)=SUM($11:$11)-1, AA483+SUMPRODUCT(AB267:AJ267, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AA538)=SUM($11:$11)-1, AB483+SUMPRODUCT(AC267:AK267, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AB538)=SUM($11:$11)-1, AC483+SUMPRODUCT(AD267:AL267, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AC538)=SUM($11:$11)-1, AD483+SUMPRODUCT(AE267:AM267, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AD538)=SUM($11:$11)-1, AE483+SUMPRODUCT(AF267:AN267, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AE538)=SUM($11:$11)-1, AF483+SUMPRODUCT(AG267:AO267, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AF538)=SUM($11:$11)-1, AG483+SUMPRODUCT(AH267:AP267, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AG538)=SUM($11:$11)-1, AH483+SUMPRODUCT(AI267:AQ267, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AH538)=SUM($11:$11)-1, AI483+SUMPRODUCT(AJ267:AR267, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AI538)=SUM($11:$11)-1, AJ483+SUMPRODUCT(AK267:AS267, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AJ538)=SUM($11:$11)-1, AK483+SUMPRODUCT(AL267:AT267, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AK538)=SUM($11:$11)-1, AL483+SUMPRODUCT(AM267:AU267, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AL538)=SUM($11:$11)-1, AM483+SUMPRODUCT(AN267:AV267, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AM538)=SUM($11:$11)-1, AN483+SUMPRODUCT(AO267:AW267, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AN538)=SUM($11:$11)-1, AO483+SUMPRODUCT(AP267:AX267, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AO538)=SUM($11:$11)-1, AP483+SUMPRODUCT(AQ267:AY267, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AP538)=SUM($11:$11)-1, AQ483+SUMPRODUCT(AR267:AZ267, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AQ538)=SUM($11:$11)-1, AR483+SUMPRODUCT(AS267:BA267, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AR538)=SUM($11:$11)-1, AS483+SUMPRODUCT(AT267:BB267, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AS538)=SUM($11:$11)-1, AT483+SUMPRODUCT(AU267:BC267, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AT538)=SUM($11:$11)-1, AU483+SUMPRODUCT(AV267:BD267, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AU538)=SUM($11:$11)-1, AV483+SUMPRODUCT(AW267:BE267, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AV538)=SUM($11:$11)-1, AW483+SUMPRODUCT(AX267:BF267, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AW538)=SUM($11:$11)-1, AX483+SUMPRODUCT(AY267:BG267, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AX538)=SUM($11:$11)-1, AY483+SUMPRODUCT(AZ267:BH267, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AY538)=SUM($11:$11)-1, AZ483+SUMPRODUCT(BA267:BI267, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AZ538)=SUM($11:$11)-1, BA483+SUMPRODUCT(BB267:BJ267, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BA538)=SUM($11:$11)-1, BB483+SUMPRODUCT(BC267:BK267, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BB538)=SUM($11:$11)-1, BC483+SUMPRODUCT(BD267:BL267, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BC538)=SUM($11:$11)-1, BD483+SUMPRODUCT(BE267:BM267, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BD538)=SUM($11:$11)-1, BE483+SUMPRODUCT(BF267:BN267, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BE538)=SUM($11:$11)-1, BF483+SUMPRODUCT(BG267:BO267, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BF538)=SUM($11:$11)-1, BG483+SUMPRODUCT(BH267:BP267, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BG538)=SUM($11:$11)-1, BH483+SUMPRODUCT(BI267:BQ267, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BH538)=SUM($11:$11)-1, BI483+SUMPRODUCT(BJ267:BR267, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BI538)=SUM($11:$11)-1, BJ483+SUMPRODUCT(BK267:BS267, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BJ538)=SUM($11:$11)-1, BK483+SUMPRODUCT(BL267:BT267, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BK538)=SUM($11:$11)-1, BL483+SUMPRODUCT(BM267:BU267, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BL538)=SUM($11:$11)-1, BM483+SUMPRODUCT(BN267:BV267, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BM538)=SUM($11:$11)-1, BN483+SUMPRODUCT(BO267:BW267, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BN538)=SUM($11:$11)-1, BO483+SUMPRODUCT(BP267:BX267, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BO538)=SUM($11:$11)-1, BP483+SUMPRODUCT(BQ267:BY267, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BP538)=SUM($11:$11)-1, BQ483+SUMPRODUCT(BR267:BZ267, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BQ538)=SUM($11:$11)-1, BR483+SUMPRODUCT(BS267:CA267, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BR538)=SUM($11:$11)-1, BS483+SUMPRODUCT(BT267:CB267, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BS538)=SUM($11:$11)-1, BT483+SUMPRODUCT(BU267:CC267, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BT538)=SUM($11:$11)-1, BU483+SUMPRODUCT(BV267:CD267, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BU538)=SUM($11:$11)-1, BV483+SUMPRODUCT(BW267:CE267, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BV538)=SUM($11:$11)-1, BW483+SUMPRODUCT(BX267:CF267, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BW538)=SUM($11:$11)-1, BX483+SUMPRODUCT(BY267:CG267, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BX538)=SUM($11:$11)-1, BY483+SUMPRODUCT(BZ267:CH267, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BY538)=SUM($11:$11)-1, BZ483+SUMPRODUCT(CA267:CI267, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BZ538)=SUM($11:$11)-1, CA483+SUMPRODUCT(CB267:CJ267, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:CA538)=SUM($11:$11)-1, CB483+SUMPRODUCT(CC267:CK267, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:CB538)=SUM($11:$11)-1, CC483+SUMPRODUCT(CD267:CL267, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:CC538)=SUM($11:$11)-1, CD483+SUMPRODUCT(CE267:CM267, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:CD538)=SUM($11:$11)-1, CE483+SUMPRODUCT(CF267:CN267, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G539:G539)=SUM($11:$11)-1, H484+SUMPRODUCT(I268:Q268, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:H539)=SUM($11:$11)-1, I484+SUMPRODUCT(J268:R268, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:I539)=SUM($11:$11)-1, J484+SUMPRODUCT(K268:S268, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:J539)=SUM($11:$11)-1, K484+SUMPRODUCT(L268:T268, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:K539)=SUM($11:$11)-1, L484+SUMPRODUCT(M268:U268, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:L539)=SUM($11:$11)-1, M484+SUMPRODUCT(N268:V268, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:M539)=SUM($11:$11)-1, N484+SUMPRODUCT(O268:W268, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:N539)=SUM($11:$11)-1, O484+SUMPRODUCT(P268:X268, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:O539)=SUM($11:$11)-1, P484+SUMPRODUCT(Q268:Y268, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:P539)=SUM($11:$11)-1, Q484+SUMPRODUCT(R268:Z268, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:Q539)=SUM($11:$11)-1, R484+SUMPRODUCT(S268:AA268, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:R539)=SUM($11:$11)-1, S484+SUMPRODUCT(T268:AB268, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:S539)=SUM($11:$11)-1, T484+SUMPRODUCT(U268:AC268, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:T539)=SUM($11:$11)-1, U484+SUMPRODUCT(V268:AD268, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:U539)=SUM($11:$11)-1, V484+SUMPRODUCT(W268:AE268, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G539:V539)=SUM($11:$11)-1, W484+SUMPRODUCT(X268:AF268, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:W539)=SUM($11:$11)-1, X484+SUMPRODUCT(Y268:AG268, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:X539)=SUM($11:$11)-1, Y484+SUMPRODUCT(Z268:AH268, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:Y539)=SUM($11:$11)-1, Z484+SUMPRODUCT(AA268:AI268, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:Z539)=SUM($11:$11)-1, AA484+SUMPRODUCT(AB268:AJ268, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AA539)=SUM($11:$11)-1, AB484+SUMPRODUCT(AC268:AK268, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AB539)=SUM($11:$11)-1, AC484+SUMPRODUCT(AD268:AL268, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AC539)=SUM($11:$11)-1, AD484+SUMPRODUCT(AE268:AM268, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AD539)=SUM($11:$11)-1, AE484+SUMPRODUCT(AF268:AN268, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AE539)=SUM($11:$11)-1, AF484+SUMPRODUCT(AG268:AO268, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AF539)=SUM($11:$11)-1, AG484+SUMPRODUCT(AH268:AP268, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AG539)=SUM($11:$11)-1, AH484+SUMPRODUCT(AI268:AQ268, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AH539)=SUM($11:$11)-1, AI484+SUMPRODUCT(AJ268:AR268, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AI539)=SUM($11:$11)-1, AJ484+SUMPRODUCT(AK268:AS268, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AJ539)=SUM($11:$11)-1, AK484+SUMPRODUCT(AL268:AT268, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AK539)=SUM($11:$11)-1, AL484+SUMPRODUCT(AM268:AU268, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AL539)=SUM($11:$11)-1, AM484+SUMPRODUCT(AN268:AV268, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AM539)=SUM($11:$11)-1, AN484+SUMPRODUCT(AO268:AW268, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AN539)=SUM($11:$11)-1, AO484+SUMPRODUCT(AP268:AX268, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AO539)=SUM($11:$11)-1, AP484+SUMPRODUCT(AQ268:AY268, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AP539)=SUM($11:$11)-1, AQ484+SUMPRODUCT(AR268:AZ268, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AQ539)=SUM($11:$11)-1, AR484+SUMPRODUCT(AS268:BA268, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AR539)=SUM($11:$11)-1, AS484+SUMPRODUCT(AT268:BB268, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AS539)=SUM($11:$11)-1, AT484+SUMPRODUCT(AU268:BC268, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AT539)=SUM($11:$11)-1, AU484+SUMPRODUCT(AV268:BD268, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AU539)=SUM($11:$11)-1, AV484+SUMPRODUCT(AW268:BE268, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AV539)=SUM($11:$11)-1, AW484+SUMPRODUCT(AX268:BF268, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AW539)=SUM($11:$11)-1, AX484+SUMPRODUCT(AY268:BG268, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AX539)=SUM($11:$11)-1, AY484+SUMPRODUCT(AZ268:BH268, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AY539)=SUM($11:$11)-1, AZ484+SUMPRODUCT(BA268:BI268, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AZ539)=SUM($11:$11)-1, BA484+SUMPRODUCT(BB268:BJ268, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BA539)=SUM($11:$11)-1, BB484+SUMPRODUCT(BC268:BK268, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BB539)=SUM($11:$11)-1, BC484+SUMPRODUCT(BD268:BL268, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BC539)=SUM($11:$11)-1, BD484+SUMPRODUCT(BE268:BM268, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BD539)=SUM($11:$11)-1, BE484+SUMPRODUCT(BF268:BN268, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BE539)=SUM($11:$11)-1, BF484+SUMPRODUCT(BG268:BO268, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BF539)=SUM($11:$11)-1, BG484+SUMPRODUCT(BH268:BP268, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BG539)=SUM($11:$11)-1, BH484+SUMPRODUCT(BI268:BQ268, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BH539)=SUM($11:$11)-1, BI484+SUMPRODUCT(BJ268:BR268, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BI539)=SUM($11:$11)-1, BJ484+SUMPRODUCT(BK268:BS268, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BJ539)=SUM($11:$11)-1, BK484+SUMPRODUCT(BL268:BT268, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BK539)=SUM($11:$11)-1, BL484+SUMPRODUCT(BM268:BU268, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BL539)=SUM($11:$11)-1, BM484+SUMPRODUCT(BN268:BV268, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BM539)=SUM($11:$11)-1, BN484+SUMPRODUCT(BO268:BW268, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BN539)=SUM($11:$11)-1, BO484+SUMPRODUCT(BP268:BX268, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BO539)=SUM($11:$11)-1, BP484+SUMPRODUCT(BQ268:BY268, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BP539)=SUM($11:$11)-1, BQ484+SUMPRODUCT(BR268:BZ268, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BQ539)=SUM($11:$11)-1, BR484+SUMPRODUCT(BS268:CA268, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BR539)=SUM($11:$11)-1, BS484+SUMPRODUCT(BT268:CB268, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BS539)=SUM($11:$11)-1, BT484+SUMPRODUCT(BU268:CC268, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BT539)=SUM($11:$11)-1, BU484+SUMPRODUCT(BV268:CD268, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BU539)=SUM($11:$11)-1, BV484+SUMPRODUCT(BW268:CE268, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BV539)=SUM($11:$11)-1, BW484+SUMPRODUCT(BX268:CF268, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BW539)=SUM($11:$11)-1, BX484+SUMPRODUCT(BY268:CG268, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BX539)=SUM($11:$11)-1, BY484+SUMPRODUCT(BZ268:CH268, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BY539)=SUM($11:$11)-1, BZ484+SUMPRODUCT(CA268:CI268, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BZ539)=SUM($11:$11)-1, CA484+SUMPRODUCT(CB268:CJ268, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:CA539)=SUM($11:$11)-1, CB484+SUMPRODUCT(CC268:CK268, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:CB539)=SUM($11:$11)-1, CC484+SUMPRODUCT(CD268:CL268, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:CC539)=SUM($11:$11)-1, CD484+SUMPRODUCT(CE268:CM268, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:CD539)=SUM($11:$11)-1, CE484+SUMPRODUCT(CF268:CN268, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G540:G540)=SUM($11:$11)-1, H485+SUMPRODUCT(I269:Q269, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:H540)=SUM($11:$11)-1, I485+SUMPRODUCT(J269:R269, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:I540)=SUM($11:$11)-1, J485+SUMPRODUCT(K269:S269, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:J540)=SUM($11:$11)-1, K485+SUMPRODUCT(L269:T269, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:K540)=SUM($11:$11)-1, L485+SUMPRODUCT(M269:U269, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:L540)=SUM($11:$11)-1, M485+SUMPRODUCT(N269:V269, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:M540)=SUM($11:$11)-1, N485+SUMPRODUCT(O269:W269, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:N540)=SUM($11:$11)-1, O485+SUMPRODUCT(P269:X269, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:O540)=SUM($11:$11)-1, P485+SUMPRODUCT(Q269:Y269, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:P540)=SUM($11:$11)-1, Q485+SUMPRODUCT(R269:Z269, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:Q540)=SUM($11:$11)-1, R485+SUMPRODUCT(S269:AA269, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:R540)=SUM($11:$11)-1, S485+SUMPRODUCT(T269:AB269, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:S540)=SUM($11:$11)-1, T485+SUMPRODUCT(U269:AC269, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:T540)=SUM($11:$11)-1, U485+SUMPRODUCT(V269:AD269, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:U540)=SUM($11:$11)-1, V485+SUMPRODUCT(W269:AE269, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G540:V540)=SUM($11:$11)-1, W485+SUMPRODUCT(X269:AF269, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:W540)=SUM($11:$11)-1, X485+SUMPRODUCT(Y269:AG269, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:X540)=SUM($11:$11)-1, Y485+SUMPRODUCT(Z269:AH269, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:Y540)=SUM($11:$11)-1, Z485+SUMPRODUCT(AA269:AI269, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:Z540)=SUM($11:$11)-1, AA485+SUMPRODUCT(AB269:AJ269, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AA540)=SUM($11:$11)-1, AB485+SUMPRODUCT(AC269:AK269, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AB540)=SUM($11:$11)-1, AC485+SUMPRODUCT(AD269:AL269, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AC540)=SUM($11:$11)-1, AD485+SUMPRODUCT(AE269:AM269, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AD540)=SUM($11:$11)-1, AE485+SUMPRODUCT(AF269:AN269, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AE540)=SUM($11:$11)-1, AF485+SUMPRODUCT(AG269:AO269, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AF540)=SUM($11:$11)-1, AG485+SUMPRODUCT(AH269:AP269, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AG540)=SUM($11:$11)-1, AH485+SUMPRODUCT(AI269:AQ269, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AH540)=SUM($11:$11)-1, AI485+SUMPRODUCT(AJ269:AR269, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AI540)=SUM($11:$11)-1, AJ485+SUMPRODUCT(AK269:AS269, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AJ540)=SUM($11:$11)-1, AK485+SUMPRODUCT(AL269:AT269, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AK540)=SUM($11:$11)-1, AL485+SUMPRODUCT(AM269:AU269, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AL540)=SUM($11:$11)-1, AM485+SUMPRODUCT(AN269:AV269, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AM540)=SUM($11:$11)-1, AN485+SUMPRODUCT(AO269:AW269, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AN540)=SUM($11:$11)-1, AO485+SUMPRODUCT(AP269:AX269, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AO540)=SUM($11:$11)-1, AP485+SUMPRODUCT(AQ269:AY269, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AP540)=SUM($11:$11)-1, AQ485+SUMPRODUCT(AR269:AZ269, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AQ540)=SUM($11:$11)-1, AR485+SUMPRODUCT(AS269:BA269, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AR540)=SUM($11:$11)-1, AS485+SUMPRODUCT(AT269:BB269, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AS540)=SUM($11:$11)-1, AT485+SUMPRODUCT(AU269:BC269, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AT540)=SUM($11:$11)-1, AU485+SUMPRODUCT(AV269:BD269, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AU540)=SUM($11:$11)-1, AV485+SUMPRODUCT(AW269:BE269, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AV540)=SUM($11:$11)-1, AW485+SUMPRODUCT(AX269:BF269, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AW540)=SUM($11:$11)-1, AX485+SUMPRODUCT(AY269:BG269, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AX540)=SUM($11:$11)-1, AY485+SUMPRODUCT(AZ269:BH269, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AY540)=SUM($11:$11)-1, AZ485+SUMPRODUCT(BA269:BI269, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AZ540)=SUM($11:$11)-1, BA485+SUMPRODUCT(BB269:BJ269, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BA540)=SUM($11:$11)-1, BB485+SUMPRODUCT(BC269:BK269, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BB540)=SUM($11:$11)-1, BC485+SUMPRODUCT(BD269:BL269, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BC540)=SUM($11:$11)-1, BD485+SUMPRODUCT(BE269:BM269, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BD540)=SUM($11:$11)-1, BE485+SUMPRODUCT(BF269:BN269, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BE540)=SUM($11:$11)-1, BF485+SUMPRODUCT(BG269:BO269, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BF540)=SUM($11:$11)-1, BG485+SUMPRODUCT(BH269:BP269, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BG540)=SUM($11:$11)-1, BH485+SUMPRODUCT(BI269:BQ269, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BH540)=SUM($11:$11)-1, BI485+SUMPRODUCT(BJ269:BR269, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BI540)=SUM($11:$11)-1, BJ485+SUMPRODUCT(BK269:BS269, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BJ540)=SUM($11:$11)-1, BK485+SUMPRODUCT(BL269:BT269, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BK540)=SUM($11:$11)-1, BL485+SUMPRODUCT(BM269:BU269, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BL540)=SUM($11:$11)-1, BM485+SUMPRODUCT(BN269:BV269, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BM540)=SUM($11:$11)-1, BN485+SUMPRODUCT(BO269:BW269, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BN540)=SUM($11:$11)-1, BO485+SUMPRODUCT(BP269:BX269, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BO540)=SUM($11:$11)-1, BP485+SUMPRODUCT(BQ269:BY269, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BP540)=SUM($11:$11)-1, BQ485+SUMPRODUCT(BR269:BZ269, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BQ540)=SUM($11:$11)-1, BR485+SUMPRODUCT(BS269:CA269, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BR540)=SUM($11:$11)-1, BS485+SUMPRODUCT(BT269:CB269, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BS540)=SUM($11:$11)-1, BT485+SUMPRODUCT(BU269:CC269, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BT540)=SUM($11:$11)-1, BU485+SUMPRODUCT(BV269:CD269, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BU540)=SUM($11:$11)-1, BV485+SUMPRODUCT(BW269:CE269, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BV540)=SUM($11:$11)-1, BW485+SUMPRODUCT(BX269:CF269, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BW540)=SUM($11:$11)-1, BX485+SUMPRODUCT(BY269:CG269, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BX540)=SUM($11:$11)-1, BY485+SUMPRODUCT(BZ269:CH269, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BY540)=SUM($11:$11)-1, BZ485+SUMPRODUCT(CA269:CI269, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BZ540)=SUM($11:$11)-1, CA485+SUMPRODUCT(CB269:CJ269, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:CA540)=SUM($11:$11)-1, CB485+SUMPRODUCT(CC269:CK269, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:CB540)=SUM($11:$11)-1, CC485+SUMPRODUCT(CD269:CL269, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:CC540)=SUM($11:$11)-1, CD485+SUMPRODUCT(CE269:CM269, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:CD540)=SUM($11:$11)-1, CE485+SUMPRODUCT(CF269:CN269, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G541:G541)=SUM($11:$11)-1, H486+SUMPRODUCT(I270:Q270, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:H541)=SUM($11:$11)-1, I486+SUMPRODUCT(J270:R270, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:I541)=SUM($11:$11)-1, J486+SUMPRODUCT(K270:S270, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:J541)=SUM($11:$11)-1, K486+SUMPRODUCT(L270:T270, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:K541)=SUM($11:$11)-1, L486+SUMPRODUCT(M270:U270, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:L541)=SUM($11:$11)-1, M486+SUMPRODUCT(N270:V270, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:M541)=SUM($11:$11)-1, N486+SUMPRODUCT(O270:W270, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:N541)=SUM($11:$11)-1, O486+SUMPRODUCT(P270:X270, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:O541)=SUM($11:$11)-1, P486+SUMPRODUCT(Q270:Y270, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:P541)=SUM($11:$11)-1, Q486+SUMPRODUCT(R270:Z270, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:Q541)=SUM($11:$11)-1, R486+SUMPRODUCT(S270:AA270, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:R541)=SUM($11:$11)-1, S486+SUMPRODUCT(T270:AB270, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:S541)=SUM($11:$11)-1, T486+SUMPRODUCT(U270:AC270, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:T541)=SUM($11:$11)-1, U486+SUMPRODUCT(V270:AD270, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:U541)=SUM($11:$11)-1, V486+SUMPRODUCT(W270:AE270, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G541:V541)=SUM($11:$11)-1, W486+SUMPRODUCT(X270:AF270, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:W541)=SUM($11:$11)-1, X486+SUMPRODUCT(Y270:AG270, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:X541)=SUM($11:$11)-1, Y486+SUMPRODUCT(Z270:AH270, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:Y541)=SUM($11:$11)-1, Z486+SUMPRODUCT(AA270:AI270, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:Z541)=SUM($11:$11)-1, AA486+SUMPRODUCT(AB270:AJ270, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AA541)=SUM($11:$11)-1, AB486+SUMPRODUCT(AC270:AK270, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AB541)=SUM($11:$11)-1, AC486+SUMPRODUCT(AD270:AL270, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AC541)=SUM($11:$11)-1, AD486+SUMPRODUCT(AE270:AM270, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AD541)=SUM($11:$11)-1, AE486+SUMPRODUCT(AF270:AN270, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AE541)=SUM($11:$11)-1, AF486+SUMPRODUCT(AG270:AO270, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AF541)=SUM($11:$11)-1, AG486+SUMPRODUCT(AH270:AP270, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AG541)=SUM($11:$11)-1, AH486+SUMPRODUCT(AI270:AQ270, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AH541)=SUM($11:$11)-1, AI486+SUMPRODUCT(AJ270:AR270, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AI541)=SUM($11:$11)-1, AJ486+SUMPRODUCT(AK270:AS270, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AJ541)=SUM($11:$11)-1, AK486+SUMPRODUCT(AL270:AT270, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AK541)=SUM($11:$11)-1, AL486+SUMPRODUCT(AM270:AU270, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AL541)=SUM($11:$11)-1, AM486+SUMPRODUCT(AN270:AV270, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AM541)=SUM($11:$11)-1, AN486+SUMPRODUCT(AO270:AW270, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AN541)=SUM($11:$11)-1, AO486+SUMPRODUCT(AP270:AX270, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AO541)=SUM($11:$11)-1, AP486+SUMPRODUCT(AQ270:AY270, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AP541)=SUM($11:$11)-1, AQ486+SUMPRODUCT(AR270:AZ270, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AQ541)=SUM($11:$11)-1, AR486+SUMPRODUCT(AS270:BA270, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AR541)=SUM($11:$11)-1, AS486+SUMPRODUCT(AT270:BB270, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AS541)=SUM($11:$11)-1, AT486+SUMPRODUCT(AU270:BC270, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AT541)=SUM($11:$11)-1, AU486+SUMPRODUCT(AV270:BD270, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AU541)=SUM($11:$11)-1, AV486+SUMPRODUCT(AW270:BE270, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AV541)=SUM($11:$11)-1, AW486+SUMPRODUCT(AX270:BF270, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AW541)=SUM($11:$11)-1, AX486+SUMPRODUCT(AY270:BG270, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AX541)=SUM($11:$11)-1, AY486+SUMPRODUCT(AZ270:BH270, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AY541)=SUM($11:$11)-1, AZ486+SUMPRODUCT(BA270:BI270, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AZ541)=SUM($11:$11)-1, BA486+SUMPRODUCT(BB270:BJ270, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BA541)=SUM($11:$11)-1, BB486+SUMPRODUCT(BC270:BK270, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BB541)=SUM($11:$11)-1, BC486+SUMPRODUCT(BD270:BL270, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BC541)=SUM($11:$11)-1, BD486+SUMPRODUCT(BE270:BM270, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BD541)=SUM($11:$11)-1, BE486+SUMPRODUCT(BF270:BN270, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BE541)=SUM($11:$11)-1, BF486+SUMPRODUCT(BG270:BO270, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BF541)=SUM($11:$11)-1, BG486+SUMPRODUCT(BH270:BP270, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BG541)=SUM($11:$11)-1, BH486+SUMPRODUCT(BI270:BQ270, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BH541)=SUM($11:$11)-1, BI486+SUMPRODUCT(BJ270:BR270, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BI541)=SUM($11:$11)-1, BJ486+SUMPRODUCT(BK270:BS270, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BJ541)=SUM($11:$11)-1, BK486+SUMPRODUCT(BL270:BT270, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BK541)=SUM($11:$11)-1, BL486+SUMPRODUCT(BM270:BU270, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BL541)=SUM($11:$11)-1, BM486+SUMPRODUCT(BN270:BV270, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BM541)=SUM($11:$11)-1, BN486+SUMPRODUCT(BO270:BW270, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BN541)=SUM($11:$11)-1, BO486+SUMPRODUCT(BP270:BX270, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BO541)=SUM($11:$11)-1, BP486+SUMPRODUCT(BQ270:BY270, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BP541)=SUM($11:$11)-1, BQ486+SUMPRODUCT(BR270:BZ270, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BQ541)=SUM($11:$11)-1, BR486+SUMPRODUCT(BS270:CA270, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BR541)=SUM($11:$11)-1, BS486+SUMPRODUCT(BT270:CB270, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BS541)=SUM($11:$11)-1, BT486+SUMPRODUCT(BU270:CC270, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BT541)=SUM($11:$11)-1, BU486+SUMPRODUCT(BV270:CD270, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BU541)=SUM($11:$11)-1, BV486+SUMPRODUCT(BW270:CE270, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BV541)=SUM($11:$11)-1, BW486+SUMPRODUCT(BX270:CF270, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BW541)=SUM($11:$11)-1, BX486+SUMPRODUCT(BY270:CG270, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BX541)=SUM($11:$11)-1, BY486+SUMPRODUCT(BZ270:CH270, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BY541)=SUM($11:$11)-1, BZ486+SUMPRODUCT(CA270:CI270, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BZ541)=SUM($11:$11)-1, CA486+SUMPRODUCT(CB270:CJ270, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:CA541)=SUM($11:$11)-1, CB486+SUMPRODUCT(CC270:CK270, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:CB541)=SUM($11:$11)-1, CC486+SUMPRODUCT(CD270:CL270, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:CC541)=SUM($11:$11)-1, CD486+SUMPRODUCT(CE270:CM270, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:CD541)=SUM($11:$11)-1, CE486+SUMPRODUCT(CF270:CN270, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G542:G542)=SUM($11:$11)-1, H487+SUMPRODUCT(I271:Q271, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:H542)=SUM($11:$11)-1, I487+SUMPRODUCT(J271:R271, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:I542)=SUM($11:$11)-1, J487+SUMPRODUCT(K271:S271, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:J542)=SUM($11:$11)-1, K487+SUMPRODUCT(L271:T271, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:K542)=SUM($11:$11)-1, L487+SUMPRODUCT(M271:U271, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:L542)=SUM($11:$11)-1, M487+SUMPRODUCT(N271:V271, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:M542)=SUM($11:$11)-1, N487+SUMPRODUCT(O271:W271, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:N542)=SUM($11:$11)-1, O487+SUMPRODUCT(P271:X271, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:O542)=SUM($11:$11)-1, P487+SUMPRODUCT(Q271:Y271, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:P542)=SUM($11:$11)-1, Q487+SUMPRODUCT(R271:Z271, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:Q542)=SUM($11:$11)-1, R487+SUMPRODUCT(S271:AA271, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:R542)=SUM($11:$11)-1, S487+SUMPRODUCT(T271:AB271, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:S542)=SUM($11:$11)-1, T487+SUMPRODUCT(U271:AC271, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:T542)=SUM($11:$11)-1, U487+SUMPRODUCT(V271:AD271, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:U542)=SUM($11:$11)-1, V487+SUMPRODUCT(W271:AE271, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G542:V542)=SUM($11:$11)-1, W487+SUMPRODUCT(X271:AF271, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:W542)=SUM($11:$11)-1, X487+SUMPRODUCT(Y271:AG271, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:X542)=SUM($11:$11)-1, Y487+SUMPRODUCT(Z271:AH271, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:Y542)=SUM($11:$11)-1, Z487+SUMPRODUCT(AA271:AI271, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:Z542)=SUM($11:$11)-1, AA487+SUMPRODUCT(AB271:AJ271, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AA542)=SUM($11:$11)-1, AB487+SUMPRODUCT(AC271:AK271, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AB542)=SUM($11:$11)-1, AC487+SUMPRODUCT(AD271:AL271, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AC542)=SUM($11:$11)-1, AD487+SUMPRODUCT(AE271:AM271, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AD542)=SUM($11:$11)-1, AE487+SUMPRODUCT(AF271:AN271, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AE542)=SUM($11:$11)-1, AF487+SUMPRODUCT(AG271:AO271, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AF542)=SUM($11:$11)-1, AG487+SUMPRODUCT(AH271:AP271, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AG542)=SUM($11:$11)-1, AH487+SUMPRODUCT(AI271:AQ271, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AH542)=SUM($11:$11)-1, AI487+SUMPRODUCT(AJ271:AR271, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AI542)=SUM($11:$11)-1, AJ487+SUMPRODUCT(AK271:AS271, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AJ542)=SUM($11:$11)-1, AK487+SUMPRODUCT(AL271:AT271, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AK542)=SUM($11:$11)-1, AL487+SUMPRODUCT(AM271:AU271, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AL542)=SUM($11:$11)-1, AM487+SUMPRODUCT(AN271:AV271, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AM542)=SUM($11:$11)-1, AN487+SUMPRODUCT(AO271:AW271, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AN542)=SUM($11:$11)-1, AO487+SUMPRODUCT(AP271:AX271, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AO542)=SUM($11:$11)-1, AP487+SUMPRODUCT(AQ271:AY271, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AP542)=SUM($11:$11)-1, AQ487+SUMPRODUCT(AR271:AZ271, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AQ542)=SUM($11:$11)-1, AR487+SUMPRODUCT(AS271:BA271, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AR542)=SUM($11:$11)-1, AS487+SUMPRODUCT(AT271:BB271, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AS542)=SUM($11:$11)-1, AT487+SUMPRODUCT(AU271:BC271, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AT542)=SUM($11:$11)-1, AU487+SUMPRODUCT(AV271:BD271, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AU542)=SUM($11:$11)-1, AV487+SUMPRODUCT(AW271:BE271, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AV542)=SUM($11:$11)-1, AW487+SUMPRODUCT(AX271:BF271, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AW542)=SUM($11:$11)-1, AX487+SUMPRODUCT(AY271:BG271, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AX542)=SUM($11:$11)-1, AY487+SUMPRODUCT(AZ271:BH271, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AY542)=SUM($11:$11)-1, AZ487+SUMPRODUCT(BA271:BI271, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AZ542)=SUM($11:$11)-1, BA487+SUMPRODUCT(BB271:BJ271, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BA542)=SUM($11:$11)-1, BB487+SUMPRODUCT(BC271:BK271, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BB542)=SUM($11:$11)-1, BC487+SUMPRODUCT(BD271:BL271, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BC542)=SUM($11:$11)-1, BD487+SUMPRODUCT(BE271:BM271, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BD542)=SUM($11:$11)-1, BE487+SUMPRODUCT(BF271:BN271, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BE542)=SUM($11:$11)-1, BF487+SUMPRODUCT(BG271:BO271, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BF542)=SUM($11:$11)-1, BG487+SUMPRODUCT(BH271:BP271, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BG542)=SUM($11:$11)-1, BH487+SUMPRODUCT(BI271:BQ271, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BH542)=SUM($11:$11)-1, BI487+SUMPRODUCT(BJ271:BR271, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BI542)=SUM($11:$11)-1, BJ487+SUMPRODUCT(BK271:BS271, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BJ542)=SUM($11:$11)-1, BK487+SUMPRODUCT(BL271:BT271, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BK542)=SUM($11:$11)-1, BL487+SUMPRODUCT(BM271:BU271, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BL542)=SUM($11:$11)-1, BM487+SUMPRODUCT(BN271:BV271, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BM542)=SUM($11:$11)-1, BN487+SUMPRODUCT(BO271:BW271, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BN542)=SUM($11:$11)-1, BO487+SUMPRODUCT(BP271:BX271, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BO542)=SUM($11:$11)-1, BP487+SUMPRODUCT(BQ271:BY271, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BP542)=SUM($11:$11)-1, BQ487+SUMPRODUCT(BR271:BZ271, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BQ542)=SUM($11:$11)-1, BR487+SUMPRODUCT(BS271:CA271, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BR542)=SUM($11:$11)-1, BS487+SUMPRODUCT(BT271:CB271, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BS542)=SUM($11:$11)-1, BT487+SUMPRODUCT(BU271:CC271, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BT542)=SUM($11:$11)-1, BU487+SUMPRODUCT(BV271:CD271, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BU542)=SUM($11:$11)-1, BV487+SUMPRODUCT(BW271:CE271, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BV542)=SUM($11:$11)-1, BW487+SUMPRODUCT(BX271:CF271, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BW542)=SUM($11:$11)-1, BX487+SUMPRODUCT(BY271:CG271, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BX542)=SUM($11:$11)-1, BY487+SUMPRODUCT(BZ271:CH271, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BY542)=SUM($11:$11)-1, BZ487+SUMPRODUCT(CA271:CI271, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BZ542)=SUM($11:$11)-1, CA487+SUMPRODUCT(CB271:CJ271, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:CA542)=SUM($11:$11)-1, CB487+SUMPRODUCT(CC271:CK271, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:CB542)=SUM($11:$11)-1, CC487+SUMPRODUCT(CD271:CL271, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:CC542)=SUM($11:$11)-1, CD487+SUMPRODUCT(CE271:CM271, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:CD542)=SUM($11:$11)-1, CE487+SUMPRODUCT(CF271:CN271, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G543:G543)=SUM($11:$11)-1, H488+SUMPRODUCT(I272:Q272, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:H543)=SUM($11:$11)-1, I488+SUMPRODUCT(J272:R272, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:I543)=SUM($11:$11)-1, J488+SUMPRODUCT(K272:S272, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:J543)=SUM($11:$11)-1, K488+SUMPRODUCT(L272:T272, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:K543)=SUM($11:$11)-1, L488+SUMPRODUCT(M272:U272, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:L543)=SUM($11:$11)-1, M488+SUMPRODUCT(N272:V272, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:M543)=SUM($11:$11)-1, N488+SUMPRODUCT(O272:W272, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:N543)=SUM($11:$11)-1, O488+SUMPRODUCT(P272:X272, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:O543)=SUM($11:$11)-1, P488+SUMPRODUCT(Q272:Y272, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:P543)=SUM($11:$11)-1, Q488+SUMPRODUCT(R272:Z272, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:Q543)=SUM($11:$11)-1, R488+SUMPRODUCT(S272:AA272, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:R543)=SUM($11:$11)-1, S488+SUMPRODUCT(T272:AB272, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:S543)=SUM($11:$11)-1, T488+SUMPRODUCT(U272:AC272, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:T543)=SUM($11:$11)-1, U488+SUMPRODUCT(V272:AD272, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:U543)=SUM($11:$11)-1, V488+SUMPRODUCT(W272:AE272, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G543:V543)=SUM($11:$11)-1, W488+SUMPRODUCT(X272:AF272, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:W543)=SUM($11:$11)-1, X488+SUMPRODUCT(Y272:AG272, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:X543)=SUM($11:$11)-1, Y488+SUMPRODUCT(Z272:AH272, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:Y543)=SUM($11:$11)-1, Z488+SUMPRODUCT(AA272:AI272, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:Z543)=SUM($11:$11)-1, AA488+SUMPRODUCT(AB272:AJ272, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AA543)=SUM($11:$11)-1, AB488+SUMPRODUCT(AC272:AK272, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AB543)=SUM($11:$11)-1, AC488+SUMPRODUCT(AD272:AL272, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AC543)=SUM($11:$11)-1, AD488+SUMPRODUCT(AE272:AM272, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AD543)=SUM($11:$11)-1, AE488+SUMPRODUCT(AF272:AN272, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AE543)=SUM($11:$11)-1, AF488+SUMPRODUCT(AG272:AO272, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AF543)=SUM($11:$11)-1, AG488+SUMPRODUCT(AH272:AP272, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AG543)=SUM($11:$11)-1, AH488+SUMPRODUCT(AI272:AQ272, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AH543)=SUM($11:$11)-1, AI488+SUMPRODUCT(AJ272:AR272, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AI543)=SUM($11:$11)-1, AJ488+SUMPRODUCT(AK272:AS272, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AJ543)=SUM($11:$11)-1, AK488+SUMPRODUCT(AL272:AT272, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AK543)=SUM($11:$11)-1, AL488+SUMPRODUCT(AM272:AU272, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AL543)=SUM($11:$11)-1, AM488+SUMPRODUCT(AN272:AV272, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AM543)=SUM($11:$11)-1, AN488+SUMPRODUCT(AO272:AW272, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AN543)=SUM($11:$11)-1, AO488+SUMPRODUCT(AP272:AX272, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AO543)=SUM($11:$11)-1, AP488+SUMPRODUCT(AQ272:AY272, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AP543)=SUM($11:$11)-1, AQ488+SUMPRODUCT(AR272:AZ272, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AQ543)=SUM($11:$11)-1, AR488+SUMPRODUCT(AS272:BA272, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AR543)=SUM($11:$11)-1, AS488+SUMPRODUCT(AT272:BB272, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AS543)=SUM($11:$11)-1, AT488+SUMPRODUCT(AU272:BC272, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AT543)=SUM($11:$11)-1, AU488+SUMPRODUCT(AV272:BD272, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AU543)=SUM($11:$11)-1, AV488+SUMPRODUCT(AW272:BE272, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AV543)=SUM($11:$11)-1, AW488+SUMPRODUCT(AX272:BF272, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AW543)=SUM($11:$11)-1, AX488+SUMPRODUCT(AY272:BG272, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AX543)=SUM($11:$11)-1, AY488+SUMPRODUCT(AZ272:BH272, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AY543)=SUM($11:$11)-1, AZ488+SUMPRODUCT(BA272:BI272, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AZ543)=SUM($11:$11)-1, BA488+SUMPRODUCT(BB272:BJ272, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BA543)=SUM($11:$11)-1, BB488+SUMPRODUCT(BC272:BK272, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BB543)=SUM($11:$11)-1, BC488+SUMPRODUCT(BD272:BL272, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BC543)=SUM($11:$11)-1, BD488+SUMPRODUCT(BE272:BM272, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BD543)=SUM($11:$11)-1, BE488+SUMPRODUCT(BF272:BN272, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BE543)=SUM($11:$11)-1, BF488+SUMPRODUCT(BG272:BO272, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BF543)=SUM($11:$11)-1, BG488+SUMPRODUCT(BH272:BP272, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BG543)=SUM($11:$11)-1, BH488+SUMPRODUCT(BI272:BQ272, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BH543)=SUM($11:$11)-1, BI488+SUMPRODUCT(BJ272:BR272, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BI543)=SUM($11:$11)-1, BJ488+SUMPRODUCT(BK272:BS272, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BJ543)=SUM($11:$11)-1, BK488+SUMPRODUCT(BL272:BT272, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BK543)=SUM($11:$11)-1, BL488+SUMPRODUCT(BM272:BU272, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BL543)=SUM($11:$11)-1, BM488+SUMPRODUCT(BN272:BV272, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BM543)=SUM($11:$11)-1, BN488+SUMPRODUCT(BO272:BW272, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BN543)=SUM($11:$11)-1, BO488+SUMPRODUCT(BP272:BX272, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BO543)=SUM($11:$11)-1, BP488+SUMPRODUCT(BQ272:BY272, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BP543)=SUM($11:$11)-1, BQ488+SUMPRODUCT(BR272:BZ272, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BQ543)=SUM($11:$11)-1, BR488+SUMPRODUCT(BS272:CA272, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BR543)=SUM($11:$11)-1, BS488+SUMPRODUCT(BT272:CB272, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BS543)=SUM($11:$11)-1, BT488+SUMPRODUCT(BU272:CC272, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BT543)=SUM($11:$11)-1, BU488+SUMPRODUCT(BV272:CD272, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BU543)=SUM($11:$11)-1, BV488+SUMPRODUCT(BW272:CE272, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BV543)=SUM($11:$11)-1, BW488+SUMPRODUCT(BX272:CF272, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BW543)=SUM($11:$11)-1, BX488+SUMPRODUCT(BY272:CG272, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BX543)=SUM($11:$11)-1, BY488+SUMPRODUCT(BZ272:CH272, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BY543)=SUM($11:$11)-1, BZ488+SUMPRODUCT(CA272:CI272, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BZ543)=SUM($11:$11)-1, CA488+SUMPRODUCT(CB272:CJ272, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:CA543)=SUM($11:$11)-1, CB488+SUMPRODUCT(CC272:CK272, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:CB543)=SUM($11:$11)-1, CC488+SUMPRODUCT(CD272:CL272, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:CC543)=SUM($11:$11)-1, CD488+SUMPRODUCT(CE272:CM272, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:CD543)=SUM($11:$11)-1, CE488+SUMPRODUCT(CF272:CN272, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G544:G544)=SUM($11:$11)-1, H489+SUMPRODUCT(I273:Q273, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:H544)=SUM($11:$11)-1, I489+SUMPRODUCT(J273:R273, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:I544)=SUM($11:$11)-1, J489+SUMPRODUCT(K273:S273, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:J544)=SUM($11:$11)-1, K489+SUMPRODUCT(L273:T273, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:K544)=SUM($11:$11)-1, L489+SUMPRODUCT(M273:U273, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:L544)=SUM($11:$11)-1, M489+SUMPRODUCT(N273:V273, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:M544)=SUM($11:$11)-1, N489+SUMPRODUCT(O273:W273, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:N544)=SUM($11:$11)-1, O489+SUMPRODUCT(P273:X273, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:O544)=SUM($11:$11)-1, P489+SUMPRODUCT(Q273:Y273, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:P544)=SUM($11:$11)-1, Q489+SUMPRODUCT(R273:Z273, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:Q544)=SUM($11:$11)-1, R489+SUMPRODUCT(S273:AA273, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:R544)=SUM($11:$11)-1, S489+SUMPRODUCT(T273:AB273, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:S544)=SUM($11:$11)-1, T489+SUMPRODUCT(U273:AC273, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:T544)=SUM($11:$11)-1, U489+SUMPRODUCT(V273:AD273, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:U544)=SUM($11:$11)-1, V489+SUMPRODUCT(W273:AE273, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G544:V544)=SUM($11:$11)-1, W489+SUMPRODUCT(X273:AF273, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:W544)=SUM($11:$11)-1, X489+SUMPRODUCT(Y273:AG273, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:X544)=SUM($11:$11)-1, Y489+SUMPRODUCT(Z273:AH273, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:Y544)=SUM($11:$11)-1, Z489+SUMPRODUCT(AA273:AI273, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:Z544)=SUM($11:$11)-1, AA489+SUMPRODUCT(AB273:AJ273, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AA544)=SUM($11:$11)-1, AB489+SUMPRODUCT(AC273:AK273, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AB544)=SUM($11:$11)-1, AC489+SUMPRODUCT(AD273:AL273, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AC544)=SUM($11:$11)-1, AD489+SUMPRODUCT(AE273:AM273, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AD544)=SUM($11:$11)-1, AE489+SUMPRODUCT(AF273:AN273, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AE544)=SUM($11:$11)-1, AF489+SUMPRODUCT(AG273:AO273, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AF544)=SUM($11:$11)-1, AG489+SUMPRODUCT(AH273:AP273, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AG544)=SUM($11:$11)-1, AH489+SUMPRODUCT(AI273:AQ273, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AH544)=SUM($11:$11)-1, AI489+SUMPRODUCT(AJ273:AR273, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AI544)=SUM($11:$11)-1, AJ489+SUMPRODUCT(AK273:AS273, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AJ544)=SUM($11:$11)-1, AK489+SUMPRODUCT(AL273:AT273, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AK544)=SUM($11:$11)-1, AL489+SUMPRODUCT(AM273:AU273, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AL544)=SUM($11:$11)-1, AM489+SUMPRODUCT(AN273:AV273, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AM544)=SUM($11:$11)-1, AN489+SUMPRODUCT(AO273:AW273, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AN544)=SUM($11:$11)-1, AO489+SUMPRODUCT(AP273:AX273, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AO544)=SUM($11:$11)-1, AP489+SUMPRODUCT(AQ273:AY273, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AP544)=SUM($11:$11)-1, AQ489+SUMPRODUCT(AR273:AZ273, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AQ544)=SUM($11:$11)-1, AR489+SUMPRODUCT(AS273:BA273, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AR544)=SUM($11:$11)-1, AS489+SUMPRODUCT(AT273:BB273, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AS544)=SUM($11:$11)-1, AT489+SUMPRODUCT(AU273:BC273, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AT544)=SUM($11:$11)-1, AU489+SUMPRODUCT(AV273:BD273, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AU544)=SUM($11:$11)-1, AV489+SUMPRODUCT(AW273:BE273, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AV544)=SUM($11:$11)-1, AW489+SUMPRODUCT(AX273:BF273, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AW544)=SUM($11:$11)-1, AX489+SUMPRODUCT(AY273:BG273, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AX544)=SUM($11:$11)-1, AY489+SUMPRODUCT(AZ273:BH273, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AY544)=SUM($11:$11)-1, AZ489+SUMPRODUCT(BA273:BI273, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AZ544)=SUM($11:$11)-1, BA489+SUMPRODUCT(BB273:BJ273, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BA544)=SUM($11:$11)-1, BB489+SUMPRODUCT(BC273:BK273, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BB544)=SUM($11:$11)-1, BC489+SUMPRODUCT(BD273:BL273, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BC544)=SUM($11:$11)-1, BD489+SUMPRODUCT(BE273:BM273, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BD544)=SUM($11:$11)-1, BE489+SUMPRODUCT(BF273:BN273, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BE544)=SUM($11:$11)-1, BF489+SUMPRODUCT(BG273:BO273, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BF544)=SUM($11:$11)-1, BG489+SUMPRODUCT(BH273:BP273, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BG544)=SUM($11:$11)-1, BH489+SUMPRODUCT(BI273:BQ273, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BH544)=SUM($11:$11)-1, BI489+SUMPRODUCT(BJ273:BR273, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BI544)=SUM($11:$11)-1, BJ489+SUMPRODUCT(BK273:BS273, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BJ544)=SUM($11:$11)-1, BK489+SUMPRODUCT(BL273:BT273, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BK544)=SUM($11:$11)-1, BL489+SUMPRODUCT(BM273:BU273, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BL544)=SUM($11:$11)-1, BM489+SUMPRODUCT(BN273:BV273, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BM544)=SUM($11:$11)-1, BN489+SUMPRODUCT(BO273:BW273, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BN544)=SUM($11:$11)-1, BO489+SUMPRODUCT(BP273:BX273, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BO544)=SUM($11:$11)-1, BP489+SUMPRODUCT(BQ273:BY273, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BP544)=SUM($11:$11)-1, BQ489+SUMPRODUCT(BR273:BZ273, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BQ544)=SUM($11:$11)-1, BR489+SUMPRODUCT(BS273:CA273, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BR544)=SUM($11:$11)-1, BS489+SUMPRODUCT(BT273:CB273, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BS544)=SUM($11:$11)-1, BT489+SUMPRODUCT(BU273:CC273, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BT544)=SUM($11:$11)-1, BU489+SUMPRODUCT(BV273:CD273, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BU544)=SUM($11:$11)-1, BV489+SUMPRODUCT(BW273:CE273, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BV544)=SUM($11:$11)-1, BW489+SUMPRODUCT(BX273:CF273, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BW544)=SUM($11:$11)-1, BX489+SUMPRODUCT(BY273:CG273, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BX544)=SUM($11:$11)-1, BY489+SUMPRODUCT(BZ273:CH273, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BY544)=SUM($11:$11)-1, BZ489+SUMPRODUCT(CA273:CI273, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BZ544)=SUM($11:$11)-1, CA489+SUMPRODUCT(CB273:CJ273, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:CA544)=SUM($11:$11)-1, CB489+SUMPRODUCT(CC273:CK273, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:CB544)=SUM($11:$11)-1, CC489+SUMPRODUCT(CD273:CL273, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:CC544)=SUM($11:$11)-1, CD489+SUMPRODUCT(CE273:CM273, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:CD544)=SUM($11:$11)-1, CE489+SUMPRODUCT(CF273:CN273, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G545:G545)=SUM($11:$11)-1, H490+SUMPRODUCT(I274:Q274, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:H545)=SUM($11:$11)-1, I490+SUMPRODUCT(J274:R274, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:I545)=SUM($11:$11)-1, J490+SUMPRODUCT(K274:S274, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:J545)=SUM($11:$11)-1, K490+SUMPRODUCT(L274:T274, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:K545)=SUM($11:$11)-1, L490+SUMPRODUCT(M274:U274, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:L545)=SUM($11:$11)-1, M490+SUMPRODUCT(N274:V274, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:M545)=SUM($11:$11)-1, N490+SUMPRODUCT(O274:W274, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:N545)=SUM($11:$11)-1, O490+SUMPRODUCT(P274:X274, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:O545)=SUM($11:$11)-1, P490+SUMPRODUCT(Q274:Y274, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:P545)=SUM($11:$11)-1, Q490+SUMPRODUCT(R274:Z274, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:Q545)=SUM($11:$11)-1, R490+SUMPRODUCT(S274:AA274, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:R545)=SUM($11:$11)-1, S490+SUMPRODUCT(T274:AB274, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:S545)=SUM($11:$11)-1, T490+SUMPRODUCT(U274:AC274, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:T545)=SUM($11:$11)-1, U490+SUMPRODUCT(V274:AD274, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:U545)=SUM($11:$11)-1, V490+SUMPRODUCT(W274:AE274, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G545:V545)=SUM($11:$11)-1, W490+SUMPRODUCT(X274:AF274, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:W545)=SUM($11:$11)-1, X490+SUMPRODUCT(Y274:AG274, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:X545)=SUM($11:$11)-1, Y490+SUMPRODUCT(Z274:AH274, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:Y545)=SUM($11:$11)-1, Z490+SUMPRODUCT(AA274:AI274, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:Z545)=SUM($11:$11)-1, AA490+SUMPRODUCT(AB274:AJ274, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AA545)=SUM($11:$11)-1, AB490+SUMPRODUCT(AC274:AK274, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AB545)=SUM($11:$11)-1, AC490+SUMPRODUCT(AD274:AL274, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AC545)=SUM($11:$11)-1, AD490+SUMPRODUCT(AE274:AM274, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AD545)=SUM($11:$11)-1, AE490+SUMPRODUCT(AF274:AN274, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AE545)=SUM($11:$11)-1, AF490+SUMPRODUCT(AG274:AO274, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AF545)=SUM($11:$11)-1, AG490+SUMPRODUCT(AH274:AP274, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AG545)=SUM($11:$11)-1, AH490+SUMPRODUCT(AI274:AQ274, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AH545)=SUM($11:$11)-1, AI490+SUMPRODUCT(AJ274:AR274, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AI545)=SUM($11:$11)-1, AJ490+SUMPRODUCT(AK274:AS274, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AJ545)=SUM($11:$11)-1, AK490+SUMPRODUCT(AL274:AT274, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AK545)=SUM($11:$11)-1, AL490+SUMPRODUCT(AM274:AU274, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AL545)=SUM($11:$11)-1, AM490+SUMPRODUCT(AN274:AV274, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AM545)=SUM($11:$11)-1, AN490+SUMPRODUCT(AO274:AW274, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AN545)=SUM($11:$11)-1, AO490+SUMPRODUCT(AP274:AX274, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AO545)=SUM($11:$11)-1, AP490+SUMPRODUCT(AQ274:AY274, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AP545)=SUM($11:$11)-1, AQ490+SUMPRODUCT(AR274:AZ274, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AQ545)=SUM($11:$11)-1, AR490+SUMPRODUCT(AS274:BA274, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AR545)=SUM($11:$11)-1, AS490+SUMPRODUCT(AT274:BB274, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AS545)=SUM($11:$11)-1, AT490+SUMPRODUCT(AU274:BC274, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AT545)=SUM($11:$11)-1, AU490+SUMPRODUCT(AV274:BD274, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AU545)=SUM($11:$11)-1, AV490+SUMPRODUCT(AW274:BE274, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AV545)=SUM($11:$11)-1, AW490+SUMPRODUCT(AX274:BF274, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AW545)=SUM($11:$11)-1, AX490+SUMPRODUCT(AY274:BG274, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AX545)=SUM($11:$11)-1, AY490+SUMPRODUCT(AZ274:BH274, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AY545)=SUM($11:$11)-1, AZ490+SUMPRODUCT(BA274:BI274, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AZ545)=SUM($11:$11)-1, BA490+SUMPRODUCT(BB274:BJ274, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BA545)=SUM($11:$11)-1, BB490+SUMPRODUCT(BC274:BK274, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BB545)=SUM($11:$11)-1, BC490+SUMPRODUCT(BD274:BL274, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BC545)=SUM($11:$11)-1, BD490+SUMPRODUCT(BE274:BM274, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BD545)=SUM($11:$11)-1, BE490+SUMPRODUCT(BF274:BN274, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BE545)=SUM($11:$11)-1, BF490+SUMPRODUCT(BG274:BO274, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BF545)=SUM($11:$11)-1, BG490+SUMPRODUCT(BH274:BP274, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BG545)=SUM($11:$11)-1, BH490+SUMPRODUCT(BI274:BQ274, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BH545)=SUM($11:$11)-1, BI490+SUMPRODUCT(BJ274:BR274, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BI545)=SUM($11:$11)-1, BJ490+SUMPRODUCT(BK274:BS274, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BJ545)=SUM($11:$11)-1, BK490+SUMPRODUCT(BL274:BT274, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BK545)=SUM($11:$11)-1, BL490+SUMPRODUCT(BM274:BU274, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BL545)=SUM($11:$11)-1, BM490+SUMPRODUCT(BN274:BV274, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BM545)=SUM($11:$11)-1, BN490+SUMPRODUCT(BO274:BW274, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BN545)=SUM($11:$11)-1, BO490+SUMPRODUCT(BP274:BX274, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BO545)=SUM($11:$11)-1, BP490+SUMPRODUCT(BQ274:BY274, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BP545)=SUM($11:$11)-1, BQ490+SUMPRODUCT(BR274:BZ274, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BQ545)=SUM($11:$11)-1, BR490+SUMPRODUCT(BS274:CA274, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BR545)=SUM($11:$11)-1, BS490+SUMPRODUCT(BT274:CB274, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BS545)=SUM($11:$11)-1, BT490+SUMPRODUCT(BU274:CC274, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BT545)=SUM($11:$11)-1, BU490+SUMPRODUCT(BV274:CD274, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BU545)=SUM($11:$11)-1, BV490+SUMPRODUCT(BW274:CE274, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BV545)=SUM($11:$11)-1, BW490+SUMPRODUCT(BX274:CF274, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BW545)=SUM($11:$11)-1, BX490+SUMPRODUCT(BY274:CG274, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BX545)=SUM($11:$11)-1, BY490+SUMPRODUCT(BZ274:CH274, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BY545)=SUM($11:$11)-1, BZ490+SUMPRODUCT(CA274:CI274, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BZ545)=SUM($11:$11)-1, CA490+SUMPRODUCT(CB274:CJ274, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:CA545)=SUM($11:$11)-1, CB490+SUMPRODUCT(CC274:CK274, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:CB545)=SUM($11:$11)-1, CC490+SUMPRODUCT(CD274:CL274, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:CC545)=SUM($11:$11)-1, CD490+SUMPRODUCT(CE274:CM274, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:CD545)=SUM($11:$11)-1, CE490+SUMPRODUCT(CF274:CN274, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G546:G546)=SUM($11:$11)-1, H491+SUMPRODUCT(I275:Q275, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:H546)=SUM($11:$11)-1, I491+SUMPRODUCT(J275:R275, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:I546)=SUM($11:$11)-1, J491+SUMPRODUCT(K275:S275, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:J546)=SUM($11:$11)-1, K491+SUMPRODUCT(L275:T275, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:K546)=SUM($11:$11)-1, L491+SUMPRODUCT(M275:U275, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:L546)=SUM($11:$11)-1, M491+SUMPRODUCT(N275:V275, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:M546)=SUM($11:$11)-1, N491+SUMPRODUCT(O275:W275, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:N546)=SUM($11:$11)-1, O491+SUMPRODUCT(P275:X275, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:O546)=SUM($11:$11)-1, P491+SUMPRODUCT(Q275:Y275, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:P546)=SUM($11:$11)-1, Q491+SUMPRODUCT(R275:Z275, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:Q546)=SUM($11:$11)-1, R491+SUMPRODUCT(S275:AA275, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:R546)=SUM($11:$11)-1, S491+SUMPRODUCT(T275:AB275, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:S546)=SUM($11:$11)-1, T491+SUMPRODUCT(U275:AC275, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:T546)=SUM($11:$11)-1, U491+SUMPRODUCT(V275:AD275, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:U546)=SUM($11:$11)-1, V491+SUMPRODUCT(W275:AE275, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G546:V546)=SUM($11:$11)-1, W491+SUMPRODUCT(X275:AF275, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:W546)=SUM($11:$11)-1, X491+SUMPRODUCT(Y275:AG275, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:X546)=SUM($11:$11)-1, Y491+SUMPRODUCT(Z275:AH275, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:Y546)=SUM($11:$11)-1, Z491+SUMPRODUCT(AA275:AI275, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:Z546)=SUM($11:$11)-1, AA491+SUMPRODUCT(AB275:AJ275, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AA546)=SUM($11:$11)-1, AB491+SUMPRODUCT(AC275:AK275, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AB546)=SUM($11:$11)-1, AC491+SUMPRODUCT(AD275:AL275, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AC546)=SUM($11:$11)-1, AD491+SUMPRODUCT(AE275:AM275, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AD546)=SUM($11:$11)-1, AE491+SUMPRODUCT(AF275:AN275, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AE546)=SUM($11:$11)-1, AF491+SUMPRODUCT(AG275:AO275, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AF546)=SUM($11:$11)-1, AG491+SUMPRODUCT(AH275:AP275, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AG546)=SUM($11:$11)-1, AH491+SUMPRODUCT(AI275:AQ275, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AH546)=SUM($11:$11)-1, AI491+SUMPRODUCT(AJ275:AR275, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AI546)=SUM($11:$11)-1, AJ491+SUMPRODUCT(AK275:AS275, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AJ546)=SUM($11:$11)-1, AK491+SUMPRODUCT(AL275:AT275, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AK546)=SUM($11:$11)-1, AL491+SUMPRODUCT(AM275:AU275, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AL546)=SUM($11:$11)-1, AM491+SUMPRODUCT(AN275:AV275, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AM546)=SUM($11:$11)-1, AN491+SUMPRODUCT(AO275:AW275, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AN546)=SUM($11:$11)-1, AO491+SUMPRODUCT(AP275:AX275, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AO546)=SUM($11:$11)-1, AP491+SUMPRODUCT(AQ275:AY275, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AP546)=SUM($11:$11)-1, AQ491+SUMPRODUCT(AR275:AZ275, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AQ546)=SUM($11:$11)-1, AR491+SUMPRODUCT(AS275:BA275, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AR546)=SUM($11:$11)-1, AS491+SUMPRODUCT(AT275:BB275, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AS546)=SUM($11:$11)-1, AT491+SUMPRODUCT(AU275:BC275, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AT546)=SUM($11:$11)-1, AU491+SUMPRODUCT(AV275:BD275, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AU546)=SUM($11:$11)-1, AV491+SUMPRODUCT(AW275:BE275, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AV546)=SUM($11:$11)-1, AW491+SUMPRODUCT(AX275:BF275, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AW546)=SUM($11:$11)-1, AX491+SUMPRODUCT(AY275:BG275, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AX546)=SUM($11:$11)-1, AY491+SUMPRODUCT(AZ275:BH275, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AY546)=SUM($11:$11)-1, AZ491+SUMPRODUCT(BA275:BI275, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AZ546)=SUM($11:$11)-1, BA491+SUMPRODUCT(BB275:BJ275, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BA546)=SUM($11:$11)-1, BB491+SUMPRODUCT(BC275:BK275, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BB546)=SUM($11:$11)-1, BC491+SUMPRODUCT(BD275:BL275, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BC546)=SUM($11:$11)-1, BD491+SUMPRODUCT(BE275:BM275, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BD546)=SUM($11:$11)-1, BE491+SUMPRODUCT(BF275:BN275, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BE546)=SUM($11:$11)-1, BF491+SUMPRODUCT(BG275:BO275, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BF546)=SUM($11:$11)-1, BG491+SUMPRODUCT(BH275:BP275, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BG546)=SUM($11:$11)-1, BH491+SUMPRODUCT(BI275:BQ275, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BH546)=SUM($11:$11)-1, BI491+SUMPRODUCT(BJ275:BR275, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BI546)=SUM($11:$11)-1, BJ491+SUMPRODUCT(BK275:BS275, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BJ546)=SUM($11:$11)-1, BK491+SUMPRODUCT(BL275:BT275, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BK546)=SUM($11:$11)-1, BL491+SUMPRODUCT(BM275:BU275, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BL546)=SUM($11:$11)-1, BM491+SUMPRODUCT(BN275:BV275, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BM546)=SUM($11:$11)-1, BN491+SUMPRODUCT(BO275:BW275, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BN546)=SUM($11:$11)-1, BO491+SUMPRODUCT(BP275:BX275, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BO546)=SUM($11:$11)-1, BP491+SUMPRODUCT(BQ275:BY275, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BP546)=SUM($11:$11)-1, BQ491+SUMPRODUCT(BR275:BZ275, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BQ546)=SUM($11:$11)-1, BR491+SUMPRODUCT(BS275:CA275, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BR546)=SUM($11:$11)-1, BS491+SUMPRODUCT(BT275:CB275, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BS546)=SUM($11:$11)-1, BT491+SUMPRODUCT(BU275:CC275, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BT546)=SUM($11:$11)-1, BU491+SUMPRODUCT(BV275:CD275, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BU546)=SUM($11:$11)-1, BV491+SUMPRODUCT(BW275:CE275, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BV546)=SUM($11:$11)-1, BW491+SUMPRODUCT(BX275:CF275, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BW546)=SUM($11:$11)-1, BX491+SUMPRODUCT(BY275:CG275, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BX546)=SUM($11:$11)-1, BY491+SUMPRODUCT(BZ275:CH275, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BY546)=SUM($11:$11)-1, BZ491+SUMPRODUCT(CA275:CI275, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BZ546)=SUM($11:$11)-1, CA491+SUMPRODUCT(CB275:CJ275, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:CA546)=SUM($11:$11)-1, CB491+SUMPRODUCT(CC275:CK275, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:CB546)=SUM($11:$11)-1, CC491+SUMPRODUCT(CD275:CL275, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:CC546)=SUM($11:$11)-1, CD491+SUMPRODUCT(CE275:CM275, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:CD546)=SUM($11:$11)-1, CE491+SUMPRODUCT(CF275:CN275, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G547:G547)=SUM($11:$11)-1, H492+SUMPRODUCT(I276:Q276, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:H547)=SUM($11:$11)-1, I492+SUMPRODUCT(J276:R276, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:I547)=SUM($11:$11)-1, J492+SUMPRODUCT(K276:S276, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:J547)=SUM($11:$11)-1, K492+SUMPRODUCT(L276:T276, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:K547)=SUM($11:$11)-1, L492+SUMPRODUCT(M276:U276, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:L547)=SUM($11:$11)-1, M492+SUMPRODUCT(N276:V276, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:M547)=SUM($11:$11)-1, N492+SUMPRODUCT(O276:W276, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:N547)=SUM($11:$11)-1, O492+SUMPRODUCT(P276:X276, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:O547)=SUM($11:$11)-1, P492+SUMPRODUCT(Q276:Y276, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:P547)=SUM($11:$11)-1, Q492+SUMPRODUCT(R276:Z276, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:Q547)=SUM($11:$11)-1, R492+SUMPRODUCT(S276:AA276, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:R547)=SUM($11:$11)-1, S492+SUMPRODUCT(T276:AB276, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:S547)=SUM($11:$11)-1, T492+SUMPRODUCT(U276:AC276, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:T547)=SUM($11:$11)-1, U492+SUMPRODUCT(V276:AD276, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:U547)=SUM($11:$11)-1, V492+SUMPRODUCT(W276:AE276, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G547:V547)=SUM($11:$11)-1, W492+SUMPRODUCT(X276:AF276, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:W547)=SUM($11:$11)-1, X492+SUMPRODUCT(Y276:AG276, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:X547)=SUM($11:$11)-1, Y492+SUMPRODUCT(Z276:AH276, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:Y547)=SUM($11:$11)-1, Z492+SUMPRODUCT(AA276:AI276, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:Z547)=SUM($11:$11)-1, AA492+SUMPRODUCT(AB276:AJ276, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AA547)=SUM($11:$11)-1, AB492+SUMPRODUCT(AC276:AK276, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AB547)=SUM($11:$11)-1, AC492+SUMPRODUCT(AD276:AL276, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AC547)=SUM($11:$11)-1, AD492+SUMPRODUCT(AE276:AM276, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AD547)=SUM($11:$11)-1, AE492+SUMPRODUCT(AF276:AN276, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AE547)=SUM($11:$11)-1, AF492+SUMPRODUCT(AG276:AO276, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AF547)=SUM($11:$11)-1, AG492+SUMPRODUCT(AH276:AP276, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AG547)=SUM($11:$11)-1, AH492+SUMPRODUCT(AI276:AQ276, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AH547)=SUM($11:$11)-1, AI492+SUMPRODUCT(AJ276:AR276, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AI547)=SUM($11:$11)-1, AJ492+SUMPRODUCT(AK276:AS276, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AJ547)=SUM($11:$11)-1, AK492+SUMPRODUCT(AL276:AT276, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AK547)=SUM($11:$11)-1, AL492+SUMPRODUCT(AM276:AU276, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AL547)=SUM($11:$11)-1, AM492+SUMPRODUCT(AN276:AV276, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AM547)=SUM($11:$11)-1, AN492+SUMPRODUCT(AO276:AW276, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AN547)=SUM($11:$11)-1, AO492+SUMPRODUCT(AP276:AX276, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AO547)=SUM($11:$11)-1, AP492+SUMPRODUCT(AQ276:AY276, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AP547)=SUM($11:$11)-1, AQ492+SUMPRODUCT(AR276:AZ276, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AQ547)=SUM($11:$11)-1, AR492+SUMPRODUCT(AS276:BA276, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AR547)=SUM($11:$11)-1, AS492+SUMPRODUCT(AT276:BB276, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AS547)=SUM($11:$11)-1, AT492+SUMPRODUCT(AU276:BC276, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AT547)=SUM($11:$11)-1, AU492+SUMPRODUCT(AV276:BD276, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AU547)=SUM($11:$11)-1, AV492+SUMPRODUCT(AW276:BE276, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AV547)=SUM($11:$11)-1, AW492+SUMPRODUCT(AX276:BF276, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AW547)=SUM($11:$11)-1, AX492+SUMPRODUCT(AY276:BG276, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AX547)=SUM($11:$11)-1, AY492+SUMPRODUCT(AZ276:BH276, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AY547)=SUM($11:$11)-1, AZ492+SUMPRODUCT(BA276:BI276, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AZ547)=SUM($11:$11)-1, BA492+SUMPRODUCT(BB276:BJ276, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BA547)=SUM($11:$11)-1, BB492+SUMPRODUCT(BC276:BK276, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BB547)=SUM($11:$11)-1, BC492+SUMPRODUCT(BD276:BL276, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BC547)=SUM($11:$11)-1, BD492+SUMPRODUCT(BE276:BM276, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BD547)=SUM($11:$11)-1, BE492+SUMPRODUCT(BF276:BN276, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BE547)=SUM($11:$11)-1, BF492+SUMPRODUCT(BG276:BO276, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BF547)=SUM($11:$11)-1, BG492+SUMPRODUCT(BH276:BP276, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BG547)=SUM($11:$11)-1, BH492+SUMPRODUCT(BI276:BQ276, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BH547)=SUM($11:$11)-1, BI492+SUMPRODUCT(BJ276:BR276, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BI547)=SUM($11:$11)-1, BJ492+SUMPRODUCT(BK276:BS276, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BJ547)=SUM($11:$11)-1, BK492+SUMPRODUCT(BL276:BT276, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BK547)=SUM($11:$11)-1, BL492+SUMPRODUCT(BM276:BU276, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BL547)=SUM($11:$11)-1, BM492+SUMPRODUCT(BN276:BV276, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BM547)=SUM($11:$11)-1, BN492+SUMPRODUCT(BO276:BW276, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BN547)=SUM($11:$11)-1, BO492+SUMPRODUCT(BP276:BX276, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BO547)=SUM($11:$11)-1, BP492+SUMPRODUCT(BQ276:BY276, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BP547)=SUM($11:$11)-1, BQ492+SUMPRODUCT(BR276:BZ276, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BQ547)=SUM($11:$11)-1, BR492+SUMPRODUCT(BS276:CA276, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BR547)=SUM($11:$11)-1, BS492+SUMPRODUCT(BT276:CB276, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BS547)=SUM($11:$11)-1, BT492+SUMPRODUCT(BU276:CC276, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BT547)=SUM($11:$11)-1, BU492+SUMPRODUCT(BV276:CD276, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BU547)=SUM($11:$11)-1, BV492+SUMPRODUCT(BW276:CE276, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BV547)=SUM($11:$11)-1, BW492+SUMPRODUCT(BX276:CF276, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BW547)=SUM($11:$11)-1, BX492+SUMPRODUCT(BY276:CG276, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BX547)=SUM($11:$11)-1, BY492+SUMPRODUCT(BZ276:CH276, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BY547)=SUM($11:$11)-1, BZ492+SUMPRODUCT(CA276:CI276, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BZ547)=SUM($11:$11)-1, CA492+SUMPRODUCT(CB276:CJ276, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:CA547)=SUM($11:$11)-1, CB492+SUMPRODUCT(CC276:CK276, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:CB547)=SUM($11:$11)-1, CC492+SUMPRODUCT(CD276:CL276, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:CC547)=SUM($11:$11)-1, CD492+SUMPRODUCT(CE276:CM276, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:CD547)=SUM($11:$11)-1, CE492+SUMPRODUCT(CF276:CN276, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G548:G548)=SUM($11:$11)-1, H493+SUMPRODUCT(I277:Q277, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:H548)=SUM($11:$11)-1, I493+SUMPRODUCT(J277:R277, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:I548)=SUM($11:$11)-1, J493+SUMPRODUCT(K277:S277, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:J548)=SUM($11:$11)-1, K493+SUMPRODUCT(L277:T277, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:K548)=SUM($11:$11)-1, L493+SUMPRODUCT(M277:U277, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:L548)=SUM($11:$11)-1, M493+SUMPRODUCT(N277:V277, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:M548)=SUM($11:$11)-1, N493+SUMPRODUCT(O277:W277, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:N548)=SUM($11:$11)-1, O493+SUMPRODUCT(P277:X277, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:O548)=SUM($11:$11)-1, P493+SUMPRODUCT(Q277:Y277, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:P548)=SUM($11:$11)-1, Q493+SUMPRODUCT(R277:Z277, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:Q548)=SUM($11:$11)-1, R493+SUMPRODUCT(S277:AA277, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:R548)=SUM($11:$11)-1, S493+SUMPRODUCT(T277:AB277, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:S548)=SUM($11:$11)-1, T493+SUMPRODUCT(U277:AC277, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:T548)=SUM($11:$11)-1, U493+SUMPRODUCT(V277:AD277, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:U548)=SUM($11:$11)-1, V493+SUMPRODUCT(W277:AE277, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G548:V548)=SUM($11:$11)-1, W493+SUMPRODUCT(X277:AF277, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:W548)=SUM($11:$11)-1, X493+SUMPRODUCT(Y277:AG277, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:X548)=SUM($11:$11)-1, Y493+SUMPRODUCT(Z277:AH277, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:Y548)=SUM($11:$11)-1, Z493+SUMPRODUCT(AA277:AI277, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:Z548)=SUM($11:$11)-1, AA493+SUMPRODUCT(AB277:AJ277, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AA548)=SUM($11:$11)-1, AB493+SUMPRODUCT(AC277:AK277, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AB548)=SUM($11:$11)-1, AC493+SUMPRODUCT(AD277:AL277, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AC548)=SUM($11:$11)-1, AD493+SUMPRODUCT(AE277:AM277, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AD548)=SUM($11:$11)-1, AE493+SUMPRODUCT(AF277:AN277, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AE548)=SUM($11:$11)-1, AF493+SUMPRODUCT(AG277:AO277, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AF548)=SUM($11:$11)-1, AG493+SUMPRODUCT(AH277:AP277, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AG548)=SUM($11:$11)-1, AH493+SUMPRODUCT(AI277:AQ277, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AH548)=SUM($11:$11)-1, AI493+SUMPRODUCT(AJ277:AR277, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AI548)=SUM($11:$11)-1, AJ493+SUMPRODUCT(AK277:AS277, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AJ548)=SUM($11:$11)-1, AK493+SUMPRODUCT(AL277:AT277, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AK548)=SUM($11:$11)-1, AL493+SUMPRODUCT(AM277:AU277, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AL548)=SUM($11:$11)-1, AM493+SUMPRODUCT(AN277:AV277, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AM548)=SUM($11:$11)-1, AN493+SUMPRODUCT(AO277:AW277, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AN548)=SUM($11:$11)-1, AO493+SUMPRODUCT(AP277:AX277, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AO548)=SUM($11:$11)-1, AP493+SUMPRODUCT(AQ277:AY277, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AP548)=SUM($11:$11)-1, AQ493+SUMPRODUCT(AR277:AZ277, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AQ548)=SUM($11:$11)-1, AR493+SUMPRODUCT(AS277:BA277, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AR548)=SUM($11:$11)-1, AS493+SUMPRODUCT(AT277:BB277, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AS548)=SUM($11:$11)-1, AT493+SUMPRODUCT(AU277:BC277, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AT548)=SUM($11:$11)-1, AU493+SUMPRODUCT(AV277:BD277, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AU548)=SUM($11:$11)-1, AV493+SUMPRODUCT(AW277:BE277, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AV548)=SUM($11:$11)-1, AW493+SUMPRODUCT(AX277:BF277, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AW548)=SUM($11:$11)-1, AX493+SUMPRODUCT(AY277:BG277, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AX548)=SUM($11:$11)-1, AY493+SUMPRODUCT(AZ277:BH277, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AY548)=SUM($11:$11)-1, AZ493+SUMPRODUCT(BA277:BI277, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AZ548)=SUM($11:$11)-1, BA493+SUMPRODUCT(BB277:BJ277, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BA548)=SUM($11:$11)-1, BB493+SUMPRODUCT(BC277:BK277, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BB548)=SUM($11:$11)-1, BC493+SUMPRODUCT(BD277:BL277, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BC548)=SUM($11:$11)-1, BD493+SUMPRODUCT(BE277:BM277, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BD548)=SUM($11:$11)-1, BE493+SUMPRODUCT(BF277:BN277, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BE548)=SUM($11:$11)-1, BF493+SUMPRODUCT(BG277:BO277, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BF548)=SUM($11:$11)-1, BG493+SUMPRODUCT(BH277:BP277, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BG548)=SUM($11:$11)-1, BH493+SUMPRODUCT(BI277:BQ277, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BH548)=SUM($11:$11)-1, BI493+SUMPRODUCT(BJ277:BR277, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BI548)=SUM($11:$11)-1, BJ493+SUMPRODUCT(BK277:BS277, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BJ548)=SUM($11:$11)-1, BK493+SUMPRODUCT(BL277:BT277, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BK548)=SUM($11:$11)-1, BL493+SUMPRODUCT(BM277:BU277, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BL548)=SUM($11:$11)-1, BM493+SUMPRODUCT(BN277:BV277, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BM548)=SUM($11:$11)-1, BN493+SUMPRODUCT(BO277:BW277, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BN548)=SUM($11:$11)-1, BO493+SUMPRODUCT(BP277:BX277, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BO548)=SUM($11:$11)-1, BP493+SUMPRODUCT(BQ277:BY277, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BP548)=SUM($11:$11)-1, BQ493+SUMPRODUCT(BR277:BZ277, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BQ548)=SUM($11:$11)-1, BR493+SUMPRODUCT(BS277:CA277, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BR548)=SUM($11:$11)-1, BS493+SUMPRODUCT(BT277:CB277, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BS548)=SUM($11:$11)-1, BT493+SUMPRODUCT(BU277:CC277, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BT548)=SUM($11:$11)-1, BU493+SUMPRODUCT(BV277:CD277, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BU548)=SUM($11:$11)-1, BV493+SUMPRODUCT(BW277:CE277, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BV548)=SUM($11:$11)-1, BW493+SUMPRODUCT(BX277:CF277, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BW548)=SUM($11:$11)-1, BX493+SUMPRODUCT(BY277:CG277, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BX548)=SUM($11:$11)-1, BY493+SUMPRODUCT(BZ277:CH277, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BY548)=SUM($11:$11)-1, BZ493+SUMPRODUCT(CA277:CI277, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BZ548)=SUM($11:$11)-1, CA493+SUMPRODUCT(CB277:CJ277, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:CA548)=SUM($11:$11)-1, CB493+SUMPRODUCT(CC277:CK277, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:CB548)=SUM($11:$11)-1, CC493+SUMPRODUCT(CD277:CL277, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:CC548)=SUM($11:$11)-1, CD493+SUMPRODUCT(CE277:CM277, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:CD548)=SUM($11:$11)-1, CE493+SUMPRODUCT(CF277:CN277, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G549:G549)=SUM($11:$11)-1, H494+SUMPRODUCT(I278:Q278, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:H549)=SUM($11:$11)-1, I494+SUMPRODUCT(J278:R278, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:I549)=SUM($11:$11)-1, J494+SUMPRODUCT(K278:S278, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:J549)=SUM($11:$11)-1, K494+SUMPRODUCT(L278:T278, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:K549)=SUM($11:$11)-1, L494+SUMPRODUCT(M278:U278, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:L549)=SUM($11:$11)-1, M494+SUMPRODUCT(N278:V278, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:M549)=SUM($11:$11)-1, N494+SUMPRODUCT(O278:W278, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:N549)=SUM($11:$11)-1, O494+SUMPRODUCT(P278:X278, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:O549)=SUM($11:$11)-1, P494+SUMPRODUCT(Q278:Y278, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:P549)=SUM($11:$11)-1, Q494+SUMPRODUCT(R278:Z278, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:Q549)=SUM($11:$11)-1, R494+SUMPRODUCT(S278:AA278, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:R549)=SUM($11:$11)-1, S494+SUMPRODUCT(T278:AB278, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:S549)=SUM($11:$11)-1, T494+SUMPRODUCT(U278:AC278, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:T549)=SUM($11:$11)-1, U494+SUMPRODUCT(V278:AD278, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:U549)=SUM($11:$11)-1, V494+SUMPRODUCT(W278:AE278, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G549:V549)=SUM($11:$11)-1, W494+SUMPRODUCT(X278:AF278, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:W549)=SUM($11:$11)-1, X494+SUMPRODUCT(Y278:AG278, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:X549)=SUM($11:$11)-1, Y494+SUMPRODUCT(Z278:AH278, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:Y549)=SUM($11:$11)-1, Z494+SUMPRODUCT(AA278:AI278, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:Z549)=SUM($11:$11)-1, AA494+SUMPRODUCT(AB278:AJ278, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AA549)=SUM($11:$11)-1, AB494+SUMPRODUCT(AC278:AK278, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AB549)=SUM($11:$11)-1, AC494+SUMPRODUCT(AD278:AL278, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AC549)=SUM($11:$11)-1, AD494+SUMPRODUCT(AE278:AM278, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AD549)=SUM($11:$11)-1, AE494+SUMPRODUCT(AF278:AN278, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AE549)=SUM($11:$11)-1, AF494+SUMPRODUCT(AG278:AO278, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AF549)=SUM($11:$11)-1, AG494+SUMPRODUCT(AH278:AP278, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AG549)=SUM($11:$11)-1, AH494+SUMPRODUCT(AI278:AQ278, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AH549)=SUM($11:$11)-1, AI494+SUMPRODUCT(AJ278:AR278, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AI549)=SUM($11:$11)-1, AJ494+SUMPRODUCT(AK278:AS278, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AJ549)=SUM($11:$11)-1, AK494+SUMPRODUCT(AL278:AT278, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AK549)=SUM($11:$11)-1, AL494+SUMPRODUCT(AM278:AU278, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AL549)=SUM($11:$11)-1, AM494+SUMPRODUCT(AN278:AV278, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AM549)=SUM($11:$11)-1, AN494+SUMPRODUCT(AO278:AW278, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AN549)=SUM($11:$11)-1, AO494+SUMPRODUCT(AP278:AX278, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AO549)=SUM($11:$11)-1, AP494+SUMPRODUCT(AQ278:AY278, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AP549)=SUM($11:$11)-1, AQ494+SUMPRODUCT(AR278:AZ278, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AQ549)=SUM($11:$11)-1, AR494+SUMPRODUCT(AS278:BA278, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AR549)=SUM($11:$11)-1, AS494+SUMPRODUCT(AT278:BB278, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AS549)=SUM($11:$11)-1, AT494+SUMPRODUCT(AU278:BC278, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AT549)=SUM($11:$11)-1, AU494+SUMPRODUCT(AV278:BD278, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AU549)=SUM($11:$11)-1, AV494+SUMPRODUCT(AW278:BE278, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AV549)=SUM($11:$11)-1, AW494+SUMPRODUCT(AX278:BF278, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AW549)=SUM($11:$11)-1, AX494+SUMPRODUCT(AY278:BG278, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AX549)=SUM($11:$11)-1, AY494+SUMPRODUCT(AZ278:BH278, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AY549)=SUM($11:$11)-1, AZ494+SUMPRODUCT(BA278:BI278, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AZ549)=SUM($11:$11)-1, BA494+SUMPRODUCT(BB278:BJ278, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BA549)=SUM($11:$11)-1, BB494+SUMPRODUCT(BC278:BK278, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BB549)=SUM($11:$11)-1, BC494+SUMPRODUCT(BD278:BL278, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BC549)=SUM($11:$11)-1, BD494+SUMPRODUCT(BE278:BM278, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BD549)=SUM($11:$11)-1, BE494+SUMPRODUCT(BF278:BN278, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BE549)=SUM($11:$11)-1, BF494+SUMPRODUCT(BG278:BO278, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BF549)=SUM($11:$11)-1, BG494+SUMPRODUCT(BH278:BP278, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BG549)=SUM($11:$11)-1, BH494+SUMPRODUCT(BI278:BQ278, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BH549)=SUM($11:$11)-1, BI494+SUMPRODUCT(BJ278:BR278, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BI549)=SUM($11:$11)-1, BJ494+SUMPRODUCT(BK278:BS278, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BJ549)=SUM($11:$11)-1, BK494+SUMPRODUCT(BL278:BT278, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BK549)=SUM($11:$11)-1, BL494+SUMPRODUCT(BM278:BU278, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BL549)=SUM($11:$11)-1, BM494+SUMPRODUCT(BN278:BV278, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BM549)=SUM($11:$11)-1, BN494+SUMPRODUCT(BO278:BW278, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BN549)=SUM($11:$11)-1, BO494+SUMPRODUCT(BP278:BX278, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BO549)=SUM($11:$11)-1, BP494+SUMPRODUCT(BQ278:BY278, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BP549)=SUM($11:$11)-1, BQ494+SUMPRODUCT(BR278:BZ278, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BQ549)=SUM($11:$11)-1, BR494+SUMPRODUCT(BS278:CA278, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BR549)=SUM($11:$11)-1, BS494+SUMPRODUCT(BT278:CB278, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BS549)=SUM($11:$11)-1, BT494+SUMPRODUCT(BU278:CC278, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BT549)=SUM($11:$11)-1, BU494+SUMPRODUCT(BV278:CD278, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BU549)=SUM($11:$11)-1, BV494+SUMPRODUCT(BW278:CE278, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BV549)=SUM($11:$11)-1, BW494+SUMPRODUCT(BX278:CF278, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BW549)=SUM($11:$11)-1, BX494+SUMPRODUCT(BY278:CG278, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BX549)=SUM($11:$11)-1, BY494+SUMPRODUCT(BZ278:CH278, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BY549)=SUM($11:$11)-1, BZ494+SUMPRODUCT(CA278:CI278, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BZ549)=SUM($11:$11)-1, CA494+SUMPRODUCT(CB278:CJ278, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:CA549)=SUM($11:$11)-1, CB494+SUMPRODUCT(CC278:CK278, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:CB549)=SUM($11:$11)-1, CC494+SUMPRODUCT(CD278:CL278, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:CC549)=SUM($11:$11)-1, CD494+SUMPRODUCT(CE278:CM278, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:CD549)=SUM($11:$11)-1, CE494+SUMPRODUCT(CF278:CN278, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G550:G550)=SUM($11:$11)-1, H495+SUMPRODUCT(I279:Q279, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:H550)=SUM($11:$11)-1, I495+SUMPRODUCT(J279:R279, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:I550)=SUM($11:$11)-1, J495+SUMPRODUCT(K279:S279, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:J550)=SUM($11:$11)-1, K495+SUMPRODUCT(L279:T279, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:K550)=SUM($11:$11)-1, L495+SUMPRODUCT(M279:U279, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:L550)=SUM($11:$11)-1, M495+SUMPRODUCT(N279:V279, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:M550)=SUM($11:$11)-1, N495+SUMPRODUCT(O279:W279, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:N550)=SUM($11:$11)-1, O495+SUMPRODUCT(P279:X279, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:O550)=SUM($11:$11)-1, P495+SUMPRODUCT(Q279:Y279, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:P550)=SUM($11:$11)-1, Q495+SUMPRODUCT(R279:Z279, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:Q550)=SUM($11:$11)-1, R495+SUMPRODUCT(S279:AA279, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:R550)=SUM($11:$11)-1, S495+SUMPRODUCT(T279:AB279, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:S550)=SUM($11:$11)-1, T495+SUMPRODUCT(U279:AC279, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:T550)=SUM($11:$11)-1, U495+SUMPRODUCT(V279:AD279, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:U550)=SUM($11:$11)-1, V495+SUMPRODUCT(W279:AE279, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G550:V550)=SUM($11:$11)-1, W495+SUMPRODUCT(X279:AF279, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:W550)=SUM($11:$11)-1, X495+SUMPRODUCT(Y279:AG279, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:X550)=SUM($11:$11)-1, Y495+SUMPRODUCT(Z279:AH279, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:Y550)=SUM($11:$11)-1, Z495+SUMPRODUCT(AA279:AI279, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:Z550)=SUM($11:$11)-1, AA495+SUMPRODUCT(AB279:AJ279, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AA550)=SUM($11:$11)-1, AB495+SUMPRODUCT(AC279:AK279, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AB550)=SUM($11:$11)-1, AC495+SUMPRODUCT(AD279:AL279, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AC550)=SUM($11:$11)-1, AD495+SUMPRODUCT(AE279:AM279, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AD550)=SUM($11:$11)-1, AE495+SUMPRODUCT(AF279:AN279, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AE550)=SUM($11:$11)-1, AF495+SUMPRODUCT(AG279:AO279, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AF550)=SUM($11:$11)-1, AG495+SUMPRODUCT(AH279:AP279, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AG550)=SUM($11:$11)-1, AH495+SUMPRODUCT(AI279:AQ279, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AH550)=SUM($11:$11)-1, AI495+SUMPRODUCT(AJ279:AR279, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AI550)=SUM($11:$11)-1, AJ495+SUMPRODUCT(AK279:AS279, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AJ550)=SUM($11:$11)-1, AK495+SUMPRODUCT(AL279:AT279, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AK550)=SUM($11:$11)-1, AL495+SUMPRODUCT(AM279:AU279, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AL550)=SUM($11:$11)-1, AM495+SUMPRODUCT(AN279:AV279, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AM550)=SUM($11:$11)-1, AN495+SUMPRODUCT(AO279:AW279, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AN550)=SUM($11:$11)-1, AO495+SUMPRODUCT(AP279:AX279, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AO550)=SUM($11:$11)-1, AP495+SUMPRODUCT(AQ279:AY279, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AP550)=SUM($11:$11)-1, AQ495+SUMPRODUCT(AR279:AZ279, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AQ550)=SUM($11:$11)-1, AR495+SUMPRODUCT(AS279:BA279, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AR550)=SUM($11:$11)-1, AS495+SUMPRODUCT(AT279:BB279, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AS550)=SUM($11:$11)-1, AT495+SUMPRODUCT(AU279:BC279, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AT550)=SUM($11:$11)-1, AU495+SUMPRODUCT(AV279:BD279, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AU550)=SUM($11:$11)-1, AV495+SUMPRODUCT(AW279:BE279, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AV550)=SUM($11:$11)-1, AW495+SUMPRODUCT(AX279:BF279, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AW550)=SUM($11:$11)-1, AX495+SUMPRODUCT(AY279:BG279, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AX550)=SUM($11:$11)-1, AY495+SUMPRODUCT(AZ279:BH279, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AY550)=SUM($11:$11)-1, AZ495+SUMPRODUCT(BA279:BI279, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AZ550)=SUM($11:$11)-1, BA495+SUMPRODUCT(BB279:BJ279, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BA550)=SUM($11:$11)-1, BB495+SUMPRODUCT(BC279:BK279, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BB550)=SUM($11:$11)-1, BC495+SUMPRODUCT(BD279:BL279, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BC550)=SUM($11:$11)-1, BD495+SUMPRODUCT(BE279:BM279, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BD550)=SUM($11:$11)-1, BE495+SUMPRODUCT(BF279:BN279, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BE550)=SUM($11:$11)-1, BF495+SUMPRODUCT(BG279:BO279, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BF550)=SUM($11:$11)-1, BG495+SUMPRODUCT(BH279:BP279, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BG550)=SUM($11:$11)-1, BH495+SUMPRODUCT(BI279:BQ279, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BH550)=SUM($11:$11)-1, BI495+SUMPRODUCT(BJ279:BR279, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BI550)=SUM($11:$11)-1, BJ495+SUMPRODUCT(BK279:BS279, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BJ550)=SUM($11:$11)-1, BK495+SUMPRODUCT(BL279:BT279, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BK550)=SUM($11:$11)-1, BL495+SUMPRODUCT(BM279:BU279, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BL550)=SUM($11:$11)-1, BM495+SUMPRODUCT(BN279:BV279, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BM550)=SUM($11:$11)-1, BN495+SUMPRODUCT(BO279:BW279, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BN550)=SUM($11:$11)-1, BO495+SUMPRODUCT(BP279:BX279, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BO550)=SUM($11:$11)-1, BP495+SUMPRODUCT(BQ279:BY279, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BP550)=SUM($11:$11)-1, BQ495+SUMPRODUCT(BR279:BZ279, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BQ550)=SUM($11:$11)-1, BR495+SUMPRODUCT(BS279:CA279, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BR550)=SUM($11:$11)-1, BS495+SUMPRODUCT(BT279:CB279, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BS550)=SUM($11:$11)-1, BT495+SUMPRODUCT(BU279:CC279, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BT550)=SUM($11:$11)-1, BU495+SUMPRODUCT(BV279:CD279, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BU550)=SUM($11:$11)-1, BV495+SUMPRODUCT(BW279:CE279, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BV550)=SUM($11:$11)-1, BW495+SUMPRODUCT(BX279:CF279, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BW550)=SUM($11:$11)-1, BX495+SUMPRODUCT(BY279:CG279, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BX550)=SUM($11:$11)-1, BY495+SUMPRODUCT(BZ279:CH279, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BY550)=SUM($11:$11)-1, BZ495+SUMPRODUCT(CA279:CI279, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BZ550)=SUM($11:$11)-1, CA495+SUMPRODUCT(CB279:CJ279, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:CA550)=SUM($11:$11)-1, CB495+SUMPRODUCT(CC279:CK279, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:CB550)=SUM($11:$11)-1, CC495+SUMPRODUCT(CD279:CL279, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:CC550)=SUM($11:$11)-1, CD495+SUMPRODUCT(CE279:CM279, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:CD550)=SUM($11:$11)-1, CE495+SUMPRODUCT(CF279:CN279, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G551:G551)=SUM($11:$11)-1, H496+SUMPRODUCT(I280:Q280, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:H551)=SUM($11:$11)-1, I496+SUMPRODUCT(J280:R280, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:I551)=SUM($11:$11)-1, J496+SUMPRODUCT(K280:S280, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:J551)=SUM($11:$11)-1, K496+SUMPRODUCT(L280:T280, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:K551)=SUM($11:$11)-1, L496+SUMPRODUCT(M280:U280, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:L551)=SUM($11:$11)-1, M496+SUMPRODUCT(N280:V280, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:M551)=SUM($11:$11)-1, N496+SUMPRODUCT(O280:W280, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:N551)=SUM($11:$11)-1, O496+SUMPRODUCT(P280:X280, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:O551)=SUM($11:$11)-1, P496+SUMPRODUCT(Q280:Y280, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:P551)=SUM($11:$11)-1, Q496+SUMPRODUCT(R280:Z280, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:Q551)=SUM($11:$11)-1, R496+SUMPRODUCT(S280:AA280, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:R551)=SUM($11:$11)-1, S496+SUMPRODUCT(T280:AB280, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:S551)=SUM($11:$11)-1, T496+SUMPRODUCT(U280:AC280, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:T551)=SUM($11:$11)-1, U496+SUMPRODUCT(V280:AD280, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:U551)=SUM($11:$11)-1, V496+SUMPRODUCT(W280:AE280, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G551:V551)=SUM($11:$11)-1, W496+SUMPRODUCT(X280:AF280, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:W551)=SUM($11:$11)-1, X496+SUMPRODUCT(Y280:AG280, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:X551)=SUM($11:$11)-1, Y496+SUMPRODUCT(Z280:AH280, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:Y551)=SUM($11:$11)-1, Z496+SUMPRODUCT(AA280:AI280, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:Z551)=SUM($11:$11)-1, AA496+SUMPRODUCT(AB280:AJ280, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AA551)=SUM($11:$11)-1, AB496+SUMPRODUCT(AC280:AK280, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AB551)=SUM($11:$11)-1, AC496+SUMPRODUCT(AD280:AL280, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AC551)=SUM($11:$11)-1, AD496+SUMPRODUCT(AE280:AM280, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AD551)=SUM($11:$11)-1, AE496+SUMPRODUCT(AF280:AN280, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AE551)=SUM($11:$11)-1, AF496+SUMPRODUCT(AG280:AO280, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AF551)=SUM($11:$11)-1, AG496+SUMPRODUCT(AH280:AP280, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AG551)=SUM($11:$11)-1, AH496+SUMPRODUCT(AI280:AQ280, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AH551)=SUM($11:$11)-1, AI496+SUMPRODUCT(AJ280:AR280, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AI551)=SUM($11:$11)-1, AJ496+SUMPRODUCT(AK280:AS280, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AJ551)=SUM($11:$11)-1, AK496+SUMPRODUCT(AL280:AT280, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AK551)=SUM($11:$11)-1, AL496+SUMPRODUCT(AM280:AU280, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AL551)=SUM($11:$11)-1, AM496+SUMPRODUCT(AN280:AV280, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AM551)=SUM($11:$11)-1, AN496+SUMPRODUCT(AO280:AW280, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AN551)=SUM($11:$11)-1, AO496+SUMPRODUCT(AP280:AX280, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AO551)=SUM($11:$11)-1, AP496+SUMPRODUCT(AQ280:AY280, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AP551)=SUM($11:$11)-1, AQ496+SUMPRODUCT(AR280:AZ280, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AQ551)=SUM($11:$11)-1, AR496+SUMPRODUCT(AS280:BA280, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AR551)=SUM($11:$11)-1, AS496+SUMPRODUCT(AT280:BB280, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AS551)=SUM($11:$11)-1, AT496+SUMPRODUCT(AU280:BC280, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AT551)=SUM($11:$11)-1, AU496+SUMPRODUCT(AV280:BD280, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AU551)=SUM($11:$11)-1, AV496+SUMPRODUCT(AW280:BE280, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AV551)=SUM($11:$11)-1, AW496+SUMPRODUCT(AX280:BF280, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AW551)=SUM($11:$11)-1, AX496+SUMPRODUCT(AY280:BG280, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AX551)=SUM($11:$11)-1, AY496+SUMPRODUCT(AZ280:BH280, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AY551)=SUM($11:$11)-1, AZ496+SUMPRODUCT(BA280:BI280, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AZ551)=SUM($11:$11)-1, BA496+SUMPRODUCT(BB280:BJ280, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BA551)=SUM($11:$11)-1, BB496+SUMPRODUCT(BC280:BK280, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BB551)=SUM($11:$11)-1, BC496+SUMPRODUCT(BD280:BL280, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BC551)=SUM($11:$11)-1, BD496+SUMPRODUCT(BE280:BM280, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BD551)=SUM($11:$11)-1, BE496+SUMPRODUCT(BF280:BN280, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BE551)=SUM($11:$11)-1, BF496+SUMPRODUCT(BG280:BO280, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BF551)=SUM($11:$11)-1, BG496+SUMPRODUCT(BH280:BP280, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BG551)=SUM($11:$11)-1, BH496+SUMPRODUCT(BI280:BQ280, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BH551)=SUM($11:$11)-1, BI496+SUMPRODUCT(BJ280:BR280, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BI551)=SUM($11:$11)-1, BJ496+SUMPRODUCT(BK280:BS280, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BJ551)=SUM($11:$11)-1, BK496+SUMPRODUCT(BL280:BT280, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BK551)=SUM($11:$11)-1, BL496+SUMPRODUCT(BM280:BU280, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BL551)=SUM($11:$11)-1, BM496+SUMPRODUCT(BN280:BV280, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BM551)=SUM($11:$11)-1, BN496+SUMPRODUCT(BO280:BW280, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BN551)=SUM($11:$11)-1, BO496+SUMPRODUCT(BP280:BX280, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BO551)=SUM($11:$11)-1, BP496+SUMPRODUCT(BQ280:BY280, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BP551)=SUM($11:$11)-1, BQ496+SUMPRODUCT(BR280:BZ280, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BQ551)=SUM($11:$11)-1, BR496+SUMPRODUCT(BS280:CA280, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BR551)=SUM($11:$11)-1, BS496+SUMPRODUCT(BT280:CB280, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BS551)=SUM($11:$11)-1, BT496+SUMPRODUCT(BU280:CC280, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BT551)=SUM($11:$11)-1, BU496+SUMPRODUCT(BV280:CD280, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BU551)=SUM($11:$11)-1, BV496+SUMPRODUCT(BW280:CE280, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BV551)=SUM($11:$11)-1, BW496+SUMPRODUCT(BX280:CF280, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BW551)=SUM($11:$11)-1, BX496+SUMPRODUCT(BY280:CG280, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BX551)=SUM($11:$11)-1, BY496+SUMPRODUCT(BZ280:CH280, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BY551)=SUM($11:$11)-1, BZ496+SUMPRODUCT(CA280:CI280, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BZ551)=SUM($11:$11)-1, CA496+SUMPRODUCT(CB280:CJ280, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:CA551)=SUM($11:$11)-1, CB496+SUMPRODUCT(CC280:CK280, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:CB551)=SUM($11:$11)-1, CC496+SUMPRODUCT(CD280:CL280, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:CC551)=SUM($11:$11)-1, CD496+SUMPRODUCT(CE280:CM280, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:CD551)=SUM($11:$11)-1, CE496+SUMPRODUCT(CF280:CN280, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G552:G552)=SUM($11:$11)-1, H497+SUMPRODUCT(I281:Q281, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:H552)=SUM($11:$11)-1, I497+SUMPRODUCT(J281:R281, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:I552)=SUM($11:$11)-1, J497+SUMPRODUCT(K281:S281, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:J552)=SUM($11:$11)-1, K497+SUMPRODUCT(L281:T281, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:K552)=SUM($11:$11)-1, L497+SUMPRODUCT(M281:U281, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:L552)=SUM($11:$11)-1, M497+SUMPRODUCT(N281:V281, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:M552)=SUM($11:$11)-1, N497+SUMPRODUCT(O281:W281, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:N552)=SUM($11:$11)-1, O497+SUMPRODUCT(P281:X281, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:O552)=SUM($11:$11)-1, P497+SUMPRODUCT(Q281:Y281, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:P552)=SUM($11:$11)-1, Q497+SUMPRODUCT(R281:Z281, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:Q552)=SUM($11:$11)-1, R497+SUMPRODUCT(S281:AA281, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:R552)=SUM($11:$11)-1, S497+SUMPRODUCT(T281:AB281, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:S552)=SUM($11:$11)-1, T497+SUMPRODUCT(U281:AC281, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:T552)=SUM($11:$11)-1, U497+SUMPRODUCT(V281:AD281, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:U552)=SUM($11:$11)-1, V497+SUMPRODUCT(W281:AE281, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G552:V552)=SUM($11:$11)-1, W497+SUMPRODUCT(X281:AF281, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:W552)=SUM($11:$11)-1, X497+SUMPRODUCT(Y281:AG281, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:X552)=SUM($11:$11)-1, Y497+SUMPRODUCT(Z281:AH281, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:Y552)=SUM($11:$11)-1, Z497+SUMPRODUCT(AA281:AI281, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:Z552)=SUM($11:$11)-1, AA497+SUMPRODUCT(AB281:AJ281, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AA552)=SUM($11:$11)-1, AB497+SUMPRODUCT(AC281:AK281, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AB552)=SUM($11:$11)-1, AC497+SUMPRODUCT(AD281:AL281, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AC552)=SUM($11:$11)-1, AD497+SUMPRODUCT(AE281:AM281, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AD552)=SUM($11:$11)-1, AE497+SUMPRODUCT(AF281:AN281, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AE552)=SUM($11:$11)-1, AF497+SUMPRODUCT(AG281:AO281, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AF552)=SUM($11:$11)-1, AG497+SUMPRODUCT(AH281:AP281, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AG552)=SUM($11:$11)-1, AH497+SUMPRODUCT(AI281:AQ281, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AH552)=SUM($11:$11)-1, AI497+SUMPRODUCT(AJ281:AR281, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AI552)=SUM($11:$11)-1, AJ497+SUMPRODUCT(AK281:AS281, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AJ552)=SUM($11:$11)-1, AK497+SUMPRODUCT(AL281:AT281, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AK552)=SUM($11:$11)-1, AL497+SUMPRODUCT(AM281:AU281, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AL552)=SUM($11:$11)-1, AM497+SUMPRODUCT(AN281:AV281, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AM552)=SUM($11:$11)-1, AN497+SUMPRODUCT(AO281:AW281, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AN552)=SUM($11:$11)-1, AO497+SUMPRODUCT(AP281:AX281, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AO552)=SUM($11:$11)-1, AP497+SUMPRODUCT(AQ281:AY281, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AP552)=SUM($11:$11)-1, AQ497+SUMPRODUCT(AR281:AZ281, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AQ552)=SUM($11:$11)-1, AR497+SUMPRODUCT(AS281:BA281, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AR552)=SUM($11:$11)-1, AS497+SUMPRODUCT(AT281:BB281, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AS552)=SUM($11:$11)-1, AT497+SUMPRODUCT(AU281:BC281, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AT552)=SUM($11:$11)-1, AU497+SUMPRODUCT(AV281:BD281, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AU552)=SUM($11:$11)-1, AV497+SUMPRODUCT(AW281:BE281, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AV552)=SUM($11:$11)-1, AW497+SUMPRODUCT(AX281:BF281, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AW552)=SUM($11:$11)-1, AX497+SUMPRODUCT(AY281:BG281, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AX552)=SUM($11:$11)-1, AY497+SUMPRODUCT(AZ281:BH281, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AY552)=SUM($11:$11)-1, AZ497+SUMPRODUCT(BA281:BI281, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AZ552)=SUM($11:$11)-1, BA497+SUMPRODUCT(BB281:BJ281, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BA552)=SUM($11:$11)-1, BB497+SUMPRODUCT(BC281:BK281, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BB552)=SUM($11:$11)-1, BC497+SUMPRODUCT(BD281:BL281, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BC552)=SUM($11:$11)-1, BD497+SUMPRODUCT(BE281:BM281, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BD552)=SUM($11:$11)-1, BE497+SUMPRODUCT(BF281:BN281, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BE552)=SUM($11:$11)-1, BF497+SUMPRODUCT(BG281:BO281, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BF552)=SUM($11:$11)-1, BG497+SUMPRODUCT(BH281:BP281, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BG552)=SUM($11:$11)-1, BH497+SUMPRODUCT(BI281:BQ281, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BH552)=SUM($11:$11)-1, BI497+SUMPRODUCT(BJ281:BR281, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BI552)=SUM($11:$11)-1, BJ497+SUMPRODUCT(BK281:BS281, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BJ552)=SUM($11:$11)-1, BK497+SUMPRODUCT(BL281:BT281, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BK552)=SUM($11:$11)-1, BL497+SUMPRODUCT(BM281:BU281, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BL552)=SUM($11:$11)-1, BM497+SUMPRODUCT(BN281:BV281, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BM552)=SUM($11:$11)-1, BN497+SUMPRODUCT(BO281:BW281, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BN552)=SUM($11:$11)-1, BO497+SUMPRODUCT(BP281:BX281, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BO552)=SUM($11:$11)-1, BP497+SUMPRODUCT(BQ281:BY281, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BP552)=SUM($11:$11)-1, BQ497+SUMPRODUCT(BR281:BZ281, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BQ552)=SUM($11:$11)-1, BR497+SUMPRODUCT(BS281:CA281, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BR552)=SUM($11:$11)-1, BS497+SUMPRODUCT(BT281:CB281, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BS552)=SUM($11:$11)-1, BT497+SUMPRODUCT(BU281:CC281, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BT552)=SUM($11:$11)-1, BU497+SUMPRODUCT(BV281:CD281, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BU552)=SUM($11:$11)-1, BV497+SUMPRODUCT(BW281:CE281, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BV552)=SUM($11:$11)-1, BW497+SUMPRODUCT(BX281:CF281, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BW552)=SUM($11:$11)-1, BX497+SUMPRODUCT(BY281:CG281, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BX552)=SUM($11:$11)-1, BY497+SUMPRODUCT(BZ281:CH281, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BY552)=SUM($11:$11)-1, BZ497+SUMPRODUCT(CA281:CI281, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BZ552)=SUM($11:$11)-1, CA497+SUMPRODUCT(CB281:CJ281, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:CA552)=SUM($11:$11)-1, CB497+SUMPRODUCT(CC281:CK281, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:CB552)=SUM($11:$11)-1, CC497+SUMPRODUCT(CD281:CL281, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:CC552)=SUM($11:$11)-1, CD497+SUMPRODUCT(CE281:CM281, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:CD552)=SUM($11:$11)-1, CE497+SUMPRODUCT(CF281:CN281, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G553:G553)=SUM($11:$11)-1, H498+SUMPRODUCT(I282:Q282, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:H553)=SUM($11:$11)-1, I498+SUMPRODUCT(J282:R282, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:I553)=SUM($11:$11)-1, J498+SUMPRODUCT(K282:S282, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:J553)=SUM($11:$11)-1, K498+SUMPRODUCT(L282:T282, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:K553)=SUM($11:$11)-1, L498+SUMPRODUCT(M282:U282, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:L553)=SUM($11:$11)-1, M498+SUMPRODUCT(N282:V282, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:M553)=SUM($11:$11)-1, N498+SUMPRODUCT(O282:W282, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:N553)=SUM($11:$11)-1, O498+SUMPRODUCT(P282:X282, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:O553)=SUM($11:$11)-1, P498+SUMPRODUCT(Q282:Y282, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:P553)=SUM($11:$11)-1, Q498+SUMPRODUCT(R282:Z282, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:Q553)=SUM($11:$11)-1, R498+SUMPRODUCT(S282:AA282, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:R553)=SUM($11:$11)-1, S498+SUMPRODUCT(T282:AB282, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:S553)=SUM($11:$11)-1, T498+SUMPRODUCT(U282:AC282, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:T553)=SUM($11:$11)-1, U498+SUMPRODUCT(V282:AD282, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:U553)=SUM($11:$11)-1, V498+SUMPRODUCT(W282:AE282, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G553:V553)=SUM($11:$11)-1, W498+SUMPRODUCT(X282:AF282, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:W553)=SUM($11:$11)-1, X498+SUMPRODUCT(Y282:AG282, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:X553)=SUM($11:$11)-1, Y498+SUMPRODUCT(Z282:AH282, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:Y553)=SUM($11:$11)-1, Z498+SUMPRODUCT(AA282:AI282, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:Z553)=SUM($11:$11)-1, AA498+SUMPRODUCT(AB282:AJ282, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AA553)=SUM($11:$11)-1, AB498+SUMPRODUCT(AC282:AK282, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AB553)=SUM($11:$11)-1, AC498+SUMPRODUCT(AD282:AL282, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AC553)=SUM($11:$11)-1, AD498+SUMPRODUCT(AE282:AM282, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AD553)=SUM($11:$11)-1, AE498+SUMPRODUCT(AF282:AN282, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AE553)=SUM($11:$11)-1, AF498+SUMPRODUCT(AG282:AO282, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AF553)=SUM($11:$11)-1, AG498+SUMPRODUCT(AH282:AP282, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AG553)=SUM($11:$11)-1, AH498+SUMPRODUCT(AI282:AQ282, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AH553)=SUM($11:$11)-1, AI498+SUMPRODUCT(AJ282:AR282, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AI553)=SUM($11:$11)-1, AJ498+SUMPRODUCT(AK282:AS282, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AJ553)=SUM($11:$11)-1, AK498+SUMPRODUCT(AL282:AT282, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AK553)=SUM($11:$11)-1, AL498+SUMPRODUCT(AM282:AU282, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AL553)=SUM($11:$11)-1, AM498+SUMPRODUCT(AN282:AV282, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AM553)=SUM($11:$11)-1, AN498+SUMPRODUCT(AO282:AW282, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AN553)=SUM($11:$11)-1, AO498+SUMPRODUCT(AP282:AX282, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AO553)=SUM($11:$11)-1, AP498+SUMPRODUCT(AQ282:AY282, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AP553)=SUM($11:$11)-1, AQ498+SUMPRODUCT(AR282:AZ282, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AQ553)=SUM($11:$11)-1, AR498+SUMPRODUCT(AS282:BA282, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AR553)=SUM($11:$11)-1, AS498+SUMPRODUCT(AT282:BB282, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AS553)=SUM($11:$11)-1, AT498+SUMPRODUCT(AU282:BC282, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AT553)=SUM($11:$11)-1, AU498+SUMPRODUCT(AV282:BD282, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AU553)=SUM($11:$11)-1, AV498+SUMPRODUCT(AW282:BE282, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AV553)=SUM($11:$11)-1, AW498+SUMPRODUCT(AX282:BF282, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AW553)=SUM($11:$11)-1, AX498+SUMPRODUCT(AY282:BG282, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AX553)=SUM($11:$11)-1, AY498+SUMPRODUCT(AZ282:BH282, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AY553)=SUM($11:$11)-1, AZ498+SUMPRODUCT(BA282:BI282, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AZ553)=SUM($11:$11)-1, BA498+SUMPRODUCT(BB282:BJ282, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BA553)=SUM($11:$11)-1, BB498+SUMPRODUCT(BC282:BK282, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BB553)=SUM($11:$11)-1, BC498+SUMPRODUCT(BD282:BL282, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BC553)=SUM($11:$11)-1, BD498+SUMPRODUCT(BE282:BM282, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BD553)=SUM($11:$11)-1, BE498+SUMPRODUCT(BF282:BN282, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BE553)=SUM($11:$11)-1, BF498+SUMPRODUCT(BG282:BO282, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BF553)=SUM($11:$11)-1, BG498+SUMPRODUCT(BH282:BP282, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BG553)=SUM($11:$11)-1, BH498+SUMPRODUCT(BI282:BQ282, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BH553)=SUM($11:$11)-1, BI498+SUMPRODUCT(BJ282:BR282, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BI553)=SUM($11:$11)-1, BJ498+SUMPRODUCT(BK282:BS282, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BJ553)=SUM($11:$11)-1, BK498+SUMPRODUCT(BL282:BT282, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BK553)=SUM($11:$11)-1, BL498+SUMPRODUCT(BM282:BU282, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BL553)=SUM($11:$11)-1, BM498+SUMPRODUCT(BN282:BV282, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BM553)=SUM($11:$11)-1, BN498+SUMPRODUCT(BO282:BW282, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BN553)=SUM($11:$11)-1, BO498+SUMPRODUCT(BP282:BX282, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BO553)=SUM($11:$11)-1, BP498+SUMPRODUCT(BQ282:BY282, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BP553)=SUM($11:$11)-1, BQ498+SUMPRODUCT(BR282:BZ282, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BQ553)=SUM($11:$11)-1, BR498+SUMPRODUCT(BS282:CA282, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BR553)=SUM($11:$11)-1, BS498+SUMPRODUCT(BT282:CB282, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BS553)=SUM($11:$11)-1, BT498+SUMPRODUCT(BU282:CC282, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BT553)=SUM($11:$11)-1, BU498+SUMPRODUCT(BV282:CD282, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BU553)=SUM($11:$11)-1, BV498+SUMPRODUCT(BW282:CE282, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BV553)=SUM($11:$11)-1, BW498+SUMPRODUCT(BX282:CF282, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BW553)=SUM($11:$11)-1, BX498+SUMPRODUCT(BY282:CG282, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BX553)=SUM($11:$11)-1, BY498+SUMPRODUCT(BZ282:CH282, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BY553)=SUM($11:$11)-1, BZ498+SUMPRODUCT(CA282:CI282, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BZ553)=SUM($11:$11)-1, CA498+SUMPRODUCT(CB282:CJ282, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:CA553)=SUM($11:$11)-1, CB498+SUMPRODUCT(CC282:CK282, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:CB553)=SUM($11:$11)-1, CC498+SUMPRODUCT(CD282:CL282, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:CC553)=SUM($11:$11)-1, CD498+SUMPRODUCT(CE282:CM282, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:CD553)=SUM($11:$11)-1, CE498+SUMPRODUCT(CF282:CN282, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G554:G554)=SUM($11:$11)-1, H499+SUMPRODUCT(I283:Q283, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:H554)=SUM($11:$11)-1, I499+SUMPRODUCT(J283:R283, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:I554)=SUM($11:$11)-1, J499+SUMPRODUCT(K283:S283, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:J554)=SUM($11:$11)-1, K499+SUMPRODUCT(L283:T283, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:K554)=SUM($11:$11)-1, L499+SUMPRODUCT(M283:U283, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:L554)=SUM($11:$11)-1, M499+SUMPRODUCT(N283:V283, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:M554)=SUM($11:$11)-1, N499+SUMPRODUCT(O283:W283, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:N554)=SUM($11:$11)-1, O499+SUMPRODUCT(P283:X283, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:O554)=SUM($11:$11)-1, P499+SUMPRODUCT(Q283:Y283, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:P554)=SUM($11:$11)-1, Q499+SUMPRODUCT(R283:Z283, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:Q554)=SUM($11:$11)-1, R499+SUMPRODUCT(S283:AA283, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:R554)=SUM($11:$11)-1, S499+SUMPRODUCT(T283:AB283, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:S554)=SUM($11:$11)-1, T499+SUMPRODUCT(U283:AC283, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:T554)=SUM($11:$11)-1, U499+SUMPRODUCT(V283:AD283, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:U554)=SUM($11:$11)-1, V499+SUMPRODUCT(W283:AE283, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G554:V554)=SUM($11:$11)-1, W499+SUMPRODUCT(X283:AF283, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:W554)=SUM($11:$11)-1, X499+SUMPRODUCT(Y283:AG283, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:X554)=SUM($11:$11)-1, Y499+SUMPRODUCT(Z283:AH283, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:Y554)=SUM($11:$11)-1, Z499+SUMPRODUCT(AA283:AI283, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:Z554)=SUM($11:$11)-1, AA499+SUMPRODUCT(AB283:AJ283, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AA554)=SUM($11:$11)-1, AB499+SUMPRODUCT(AC283:AK283, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AB554)=SUM($11:$11)-1, AC499+SUMPRODUCT(AD283:AL283, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AC554)=SUM($11:$11)-1, AD499+SUMPRODUCT(AE283:AM283, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AD554)=SUM($11:$11)-1, AE499+SUMPRODUCT(AF283:AN283, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AE554)=SUM($11:$11)-1, AF499+SUMPRODUCT(AG283:AO283, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AF554)=SUM($11:$11)-1, AG499+SUMPRODUCT(AH283:AP283, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AG554)=SUM($11:$11)-1, AH499+SUMPRODUCT(AI283:AQ283, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AH554)=SUM($11:$11)-1, AI499+SUMPRODUCT(AJ283:AR283, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AI554)=SUM($11:$11)-1, AJ499+SUMPRODUCT(AK283:AS283, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AJ554)=SUM($11:$11)-1, AK499+SUMPRODUCT(AL283:AT283, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AK554)=SUM($11:$11)-1, AL499+SUMPRODUCT(AM283:AU283, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AL554)=SUM($11:$11)-1, AM499+SUMPRODUCT(AN283:AV283, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AM554)=SUM($11:$11)-1, AN499+SUMPRODUCT(AO283:AW283, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AN554)=SUM($11:$11)-1, AO499+SUMPRODUCT(AP283:AX283, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AO554)=SUM($11:$11)-1, AP499+SUMPRODUCT(AQ283:AY283, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AP554)=SUM($11:$11)-1, AQ499+SUMPRODUCT(AR283:AZ283, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AQ554)=SUM($11:$11)-1, AR499+SUMPRODUCT(AS283:BA283, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AR554)=SUM($11:$11)-1, AS499+SUMPRODUCT(AT283:BB283, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AS554)=SUM($11:$11)-1, AT499+SUMPRODUCT(AU283:BC283, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AT554)=SUM($11:$11)-1, AU499+SUMPRODUCT(AV283:BD283, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AU554)=SUM($11:$11)-1, AV499+SUMPRODUCT(AW283:BE283, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AV554)=SUM($11:$11)-1, AW499+SUMPRODUCT(AX283:BF283, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AW554)=SUM($11:$11)-1, AX499+SUMPRODUCT(AY283:BG283, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AX554)=SUM($11:$11)-1, AY499+SUMPRODUCT(AZ283:BH283, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AY554)=SUM($11:$11)-1, AZ499+SUMPRODUCT(BA283:BI283, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AZ554)=SUM($11:$11)-1, BA499+SUMPRODUCT(BB283:BJ283, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BA554)=SUM($11:$11)-1, BB499+SUMPRODUCT(BC283:BK283, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BB554)=SUM($11:$11)-1, BC499+SUMPRODUCT(BD283:BL283, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BC554)=SUM($11:$11)-1, BD499+SUMPRODUCT(BE283:BM283, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BD554)=SUM($11:$11)-1, BE499+SUMPRODUCT(BF283:BN283, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BE554)=SUM($11:$11)-1, BF499+SUMPRODUCT(BG283:BO283, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BF554)=SUM($11:$11)-1, BG499+SUMPRODUCT(BH283:BP283, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BG554)=SUM($11:$11)-1, BH499+SUMPRODUCT(BI283:BQ283, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BH554)=SUM($11:$11)-1, BI499+SUMPRODUCT(BJ283:BR283, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BI554)=SUM($11:$11)-1, BJ499+SUMPRODUCT(BK283:BS283, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BJ554)=SUM($11:$11)-1, BK499+SUMPRODUCT(BL283:BT283, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BK554)=SUM($11:$11)-1, BL499+SUMPRODUCT(BM283:BU283, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BL554)=SUM($11:$11)-1, BM499+SUMPRODUCT(BN283:BV283, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BM554)=SUM($11:$11)-1, BN499+SUMPRODUCT(BO283:BW283, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BN554)=SUM($11:$11)-1, BO499+SUMPRODUCT(BP283:BX283, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BO554)=SUM($11:$11)-1, BP499+SUMPRODUCT(BQ283:BY283, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BP554)=SUM($11:$11)-1, BQ499+SUMPRODUCT(BR283:BZ283, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BQ554)=SUM($11:$11)-1, BR499+SUMPRODUCT(BS283:CA283, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BR554)=SUM($11:$11)-1, BS499+SUMPRODUCT(BT283:CB283, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BS554)=SUM($11:$11)-1, BT499+SUMPRODUCT(BU283:CC283, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BT554)=SUM($11:$11)-1, BU499+SUMPRODUCT(BV283:CD283, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BU554)=SUM($11:$11)-1, BV499+SUMPRODUCT(BW283:CE283, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BV554)=SUM($11:$11)-1, BW499+SUMPRODUCT(BX283:CF283, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BW554)=SUM($11:$11)-1, BX499+SUMPRODUCT(BY283:CG283, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BX554)=SUM($11:$11)-1, BY499+SUMPRODUCT(BZ283:CH283, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BY554)=SUM($11:$11)-1, BZ499+SUMPRODUCT(CA283:CI283, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BZ554)=SUM($11:$11)-1, CA499+SUMPRODUCT(CB283:CJ283, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:CA554)=SUM($11:$11)-1, CB499+SUMPRODUCT(CC283:CK283, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:CB554)=SUM($11:$11)-1, CC499+SUMPRODUCT(CD283:CL283, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:CC554)=SUM($11:$11)-1, CD499+SUMPRODUCT(CE283:CM283, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:CD554)=SUM($11:$11)-1, CE499+SUMPRODUCT(CF283:CN283, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G555:G555)=SUM($11:$11)-1, H500+SUMPRODUCT(I284:Q284, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:H555)=SUM($11:$11)-1, I500+SUMPRODUCT(J284:R284, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:I555)=SUM($11:$11)-1, J500+SUMPRODUCT(K284:S284, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:J555)=SUM($11:$11)-1, K500+SUMPRODUCT(L284:T284, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:K555)=SUM($11:$11)-1, L500+SUMPRODUCT(M284:U284, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:L555)=SUM($11:$11)-1, M500+SUMPRODUCT(N284:V284, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:M555)=SUM($11:$11)-1, N500+SUMPRODUCT(O284:W284, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:N555)=SUM($11:$11)-1, O500+SUMPRODUCT(P284:X284, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:O555)=SUM($11:$11)-1, P500+SUMPRODUCT(Q284:Y284, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:P555)=SUM($11:$11)-1, Q500+SUMPRODUCT(R284:Z284, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:Q555)=SUM($11:$11)-1, R500+SUMPRODUCT(S284:AA284, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:R555)=SUM($11:$11)-1, S500+SUMPRODUCT(T284:AB284, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:S555)=SUM($11:$11)-1, T500+SUMPRODUCT(U284:AC284, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:T555)=SUM($11:$11)-1, U500+SUMPRODUCT(V284:AD284, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:U555)=SUM($11:$11)-1, V500+SUMPRODUCT(W284:AE284, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G555:V555)=SUM($11:$11)-1, W500+SUMPRODUCT(X284:AF284, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:W555)=SUM($11:$11)-1, X500+SUMPRODUCT(Y284:AG284, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:X555)=SUM($11:$11)-1, Y500+SUMPRODUCT(Z284:AH284, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:Y555)=SUM($11:$11)-1, Z500+SUMPRODUCT(AA284:AI284, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:Z555)=SUM($11:$11)-1, AA500+SUMPRODUCT(AB284:AJ284, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AA555)=SUM($11:$11)-1, AB500+SUMPRODUCT(AC284:AK284, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AB555)=SUM($11:$11)-1, AC500+SUMPRODUCT(AD284:AL284, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AC555)=SUM($11:$11)-1, AD500+SUMPRODUCT(AE284:AM284, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AD555)=SUM($11:$11)-1, AE500+SUMPRODUCT(AF284:AN284, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AE555)=SUM($11:$11)-1, AF500+SUMPRODUCT(AG284:AO284, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AF555)=SUM($11:$11)-1, AG500+SUMPRODUCT(AH284:AP284, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AG555)=SUM($11:$11)-1, AH500+SUMPRODUCT(AI284:AQ284, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AH555)=SUM($11:$11)-1, AI500+SUMPRODUCT(AJ284:AR284, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AI555)=SUM($11:$11)-1, AJ500+SUMPRODUCT(AK284:AS284, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AJ555)=SUM($11:$11)-1, AK500+SUMPRODUCT(AL284:AT284, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AK555)=SUM($11:$11)-1, AL500+SUMPRODUCT(AM284:AU284, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AL555)=SUM($11:$11)-1, AM500+SUMPRODUCT(AN284:AV284, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AM555)=SUM($11:$11)-1, AN500+SUMPRODUCT(AO284:AW284, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AN555)=SUM($11:$11)-1, AO500+SUMPRODUCT(AP284:AX284, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AO555)=SUM($11:$11)-1, AP500+SUMPRODUCT(AQ284:AY284, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AP555)=SUM($11:$11)-1, AQ500+SUMPRODUCT(AR284:AZ284, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AQ555)=SUM($11:$11)-1, AR500+SUMPRODUCT(AS284:BA284, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AR555)=SUM($11:$11)-1, AS500+SUMPRODUCT(AT284:BB284, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AS555)=SUM($11:$11)-1, AT500+SUMPRODUCT(AU284:BC284, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AT555)=SUM($11:$11)-1, AU500+SUMPRODUCT(AV284:BD284, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AU555)=SUM($11:$11)-1, AV500+SUMPRODUCT(AW284:BE284, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AV555)=SUM($11:$11)-1, AW500+SUMPRODUCT(AX284:BF284, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AW555)=SUM($11:$11)-1, AX500+SUMPRODUCT(AY284:BG284, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AX555)=SUM($11:$11)-1, AY500+SUMPRODUCT(AZ284:BH284, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AY555)=SUM($11:$11)-1, AZ500+SUMPRODUCT(BA284:BI284, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AZ555)=SUM($11:$11)-1, BA500+SUMPRODUCT(BB284:BJ284, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BA555)=SUM($11:$11)-1, BB500+SUMPRODUCT(BC284:BK284, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BB555)=SUM($11:$11)-1, BC500+SUMPRODUCT(BD284:BL284, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BC555)=SUM($11:$11)-1, BD500+SUMPRODUCT(BE284:BM284, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BD555)=SUM($11:$11)-1, BE500+SUMPRODUCT(BF284:BN284, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BE555)=SUM($11:$11)-1, BF500+SUMPRODUCT(BG284:BO284, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BF555)=SUM($11:$11)-1, BG500+SUMPRODUCT(BH284:BP284, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BG555)=SUM($11:$11)-1, BH500+SUMPRODUCT(BI284:BQ284, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BH555)=SUM($11:$11)-1, BI500+SUMPRODUCT(BJ284:BR284, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BI555)=SUM($11:$11)-1, BJ500+SUMPRODUCT(BK284:BS284, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BJ555)=SUM($11:$11)-1, BK500+SUMPRODUCT(BL284:BT284, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BK555)=SUM($11:$11)-1, BL500+SUMPRODUCT(BM284:BU284, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BL555)=SUM($11:$11)-1, BM500+SUMPRODUCT(BN284:BV284, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BM555)=SUM($11:$11)-1, BN500+SUMPRODUCT(BO284:BW284, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BN555)=SUM($11:$11)-1, BO500+SUMPRODUCT(BP284:BX284, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BO555)=SUM($11:$11)-1, BP500+SUMPRODUCT(BQ284:BY284, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BP555)=SUM($11:$11)-1, BQ500+SUMPRODUCT(BR284:BZ284, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BQ555)=SUM($11:$11)-1, BR500+SUMPRODUCT(BS284:CA284, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BR555)=SUM($11:$11)-1, BS500+SUMPRODUCT(BT284:CB284, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BS555)=SUM($11:$11)-1, BT500+SUMPRODUCT(BU284:CC284, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BT555)=SUM($11:$11)-1, BU500+SUMPRODUCT(BV284:CD284, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BU555)=SUM($11:$11)-1, BV500+SUMPRODUCT(BW284:CE284, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BV555)=SUM($11:$11)-1, BW500+SUMPRODUCT(BX284:CF284, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BW555)=SUM($11:$11)-1, BX500+SUMPRODUCT(BY284:CG284, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BX555)=SUM($11:$11)-1, BY500+SUMPRODUCT(BZ284:CH284, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BY555)=SUM($11:$11)-1, BZ500+SUMPRODUCT(CA284:CI284, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BZ555)=SUM($11:$11)-1, CA500+SUMPRODUCT(CB284:CJ284, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:CA555)=SUM($11:$11)-1, CB500+SUMPRODUCT(CC284:CK284, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:CB555)=SUM($11:$11)-1, CC500+SUMPRODUCT(CD284:CL284, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:CC555)=SUM($11:$11)-1, CD500+SUMPRODUCT(CE284:CM284, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:CD555)=SUM($11:$11)-1, CE500+SUMPRODUCT(CF284:CN284, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,"WIP",null,null,{"$f":"IF(COUNTA($G556:G556)=SUM($11:$11)-1, H501+SUMPRODUCT(I285:Q285, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:H556)=SUM($11:$11)-1, I501+SUMPRODUCT(J285:R285, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:I556)=SUM($11:$11)-1, J501+SUMPRODUCT(K285:S285, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:J556)=SUM($11:$11)-1, K501+SUMPRODUCT(L285:T285, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:K556)=SUM($11:$11)-1, L501+SUMPRODUCT(M285:U285, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:L556)=SUM($11:$11)-1, M501+SUMPRODUCT(N285:V285, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:M556)=SUM($11:$11)-1, N501+SUMPRODUCT(O285:W285, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:N556)=SUM($11:$11)-1, O501+SUMPRODUCT(P285:X285, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:O556)=SUM($11:$11)-1, P501+SUMPRODUCT(Q285:Y285, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:P556)=SUM($11:$11)-1, Q501+SUMPRODUCT(R285:Z285, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:Q556)=SUM($11:$11)-1, R501+SUMPRODUCT(S285:AA285, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:R556)=SUM($11:$11)-1, S501+SUMPRODUCT(T285:AB285, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:S556)=SUM($11:$11)-1, T501+SUMPRODUCT(U285:AC285, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:T556)=SUM($11:$11)-1, U501+SUMPRODUCT(V285:AD285, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:U556)=SUM($11:$11)-1, V501+SUMPRODUCT(W285:AE285, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G556:V556)=SUM($11:$11)-1, W501+SUMPRODUCT(X285:AF285, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:W556)=SUM($11:$11)-1, X501+SUMPRODUCT(Y285:AG285, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:X556)=SUM($11:$11)-1, Y501+SUMPRODUCT(Z285:AH285, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:Y556)=SUM($11:$11)-1, Z501+SUMPRODUCT(AA285:AI285, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:Z556)=SUM($11:$11)-1, AA501+SUMPRODUCT(AB285:AJ285, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AA556)=SUM($11:$11)-1, AB501+SUMPRODUCT(AC285:AK285, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AB556)=SUM($11:$11)-1, AC501+SUMPRODUCT(AD285:AL285, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AC556)=SUM($11:$11)-1, AD501+SUMPRODUCT(AE285:AM285, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AD556)=SUM($11:$11)-1, AE501+SUMPRODUCT(AF285:AN285, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AE556)=SUM($11:$11)-1, AF501+SUMPRODUCT(AG285:AO285, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AF556)=SUM($11:$11)-1, AG501+SUMPRODUCT(AH285:AP285, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AG556)=SUM($11:$11)-1, AH501+SUMPRODUCT(AI285:AQ285, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AH556)=SUM($11:$11)-1, AI501+SUMPRODUCT(AJ285:AR285, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AI556)=SUM($11:$11)-1, AJ501+SUMPRODUCT(AK285:AS285, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AJ556)=SUM($11:$11)-1, AK501+SUMPRODUCT(AL285:AT285, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AK556)=SUM($11:$11)-1, AL501+SUMPRODUCT(AM285:AU285, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AL556)=SUM($11:$11)-1, AM501+SUMPRODUCT(AN285:AV285, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AM556)=SUM($11:$11)-1, AN501+SUMPRODUCT(AO285:AW285, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AN556)=SUM($11:$11)-1, AO501+SUMPRODUCT(AP285:AX285, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AO556)=SUM($11:$11)-1, AP501+SUMPRODUCT(AQ285:AY285, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AP556)=SUM($11:$11)-1, AQ501+SUMPRODUCT(AR285:AZ285, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AQ556)=SUM($11:$11)-1, AR501+SUMPRODUCT(AS285:BA285, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AR556)=SUM($11:$11)-1, AS501+SUMPRODUCT(AT285:BB285, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AS556)=SUM($11:$11)-1, AT501+SUMPRODUCT(AU285:BC285, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AT556)=SUM($11:$11)-1, AU501+SUMPRODUCT(AV285:BD285, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AU556)=SUM($11:$11)-1, AV501+SUMPRODUCT(AW285:BE285, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AV556)=SUM($11:$11)-1, AW501+SUMPRODUCT(AX285:BF285, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AW556)=SUM($11:$11)-1, AX501+SUMPRODUCT(AY285:BG285, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AX556)=SUM($11:$11)-1, AY501+SUMPRODUCT(AZ285:BH285, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AY556)=SUM($11:$11)-1, AZ501+SUMPRODUCT(BA285:BI285, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AZ556)=SUM($11:$11)-1, BA501+SUMPRODUCT(BB285:BJ285, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BA556)=SUM($11:$11)-1, BB501+SUMPRODUCT(BC285:BK285, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BB556)=SUM($11:$11)-1, BC501+SUMPRODUCT(BD285:BL285, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BC556)=SUM($11:$11)-1, BD501+SUMPRODUCT(BE285:BM285, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BD556)=SUM($11:$11)-1, BE501+SUMPRODUCT(BF285:BN285, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BE556)=SUM($11:$11)-1, BF501+SUMPRODUCT(BG285:BO285, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BF556)=SUM($11:$11)-1, BG501+SUMPRODUCT(BH285:BP285, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BG556)=SUM($11:$11)-1, BH501+SUMPRODUCT(BI285:BQ285, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BH556)=SUM($11:$11)-1, BI501+SUMPRODUCT(BJ285:BR285, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BI556)=SUM($11:$11)-1, BJ501+SUMPRODUCT(BK285:BS285, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BJ556)=SUM($11:$11)-1, BK501+SUMPRODUCT(BL285:BT285, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BK556)=SUM($11:$11)-1, BL501+SUMPRODUCT(BM285:BU285, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BL556)=SUM($11:$11)-1, BM501+SUMPRODUCT(BN285:BV285, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BM556)=SUM($11:$11)-1, BN501+SUMPRODUCT(BO285:BW285, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BN556)=SUM($11:$11)-1, BO501+SUMPRODUCT(BP285:BX285, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BO556)=SUM($11:$11)-1, BP501+SUMPRODUCT(BQ285:BY285, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BP556)=SUM($11:$11)-1, BQ501+SUMPRODUCT(BR285:BZ285, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BQ556)=SUM($11:$11)-1, BR501+SUMPRODUCT(BS285:CA285, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BR556)=SUM($11:$11)-1, BS501+SUMPRODUCT(BT285:CB285, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BS556)=SUM($11:$11)-1, BT501+SUMPRODUCT(BU285:CC285, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BT556)=SUM($11:$11)-1, BU501+SUMPRODUCT(BV285:CD285, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BU556)=SUM($11:$11)-1, BV501+SUMPRODUCT(BW285:CE285, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BV556)=SUM($11:$11)-1, BW501+SUMPRODUCT(BX285:CF285, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BW556)=SUM($11:$11)-1, BX501+SUMPRODUCT(BY285:CG285, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BX556)=SUM($11:$11)-1, BY501+SUMPRODUCT(BZ285:CH285, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BY556)=SUM($11:$11)-1, BZ501+SUMPRODUCT(CA285:CI285, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BZ556)=SUM($11:$11)-1, CA501+SUMPRODUCT(CB285:CJ285, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:CA556)=SUM($11:$11)-1, CB501+SUMPRODUCT(CC285:CK285, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:CB556)=SUM($11:$11)-1, CC501+SUMPRODUCT(CD285:CL285, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:CC556)=SUM($11:$11)-1, CD501+SUMPRODUCT(CE285:CM285, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:CD556)=SUM($11:$11)-1, CE501+SUMPRODUCT(CF285:CN285, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,"Spare straight-line tax asset class",null,null,{"$f":"IF(COUNTA($G557:G557)=SUM($11:$11)-1, H502+SUMPRODUCT(I286:Q286, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:H557)=SUM($11:$11)-1, I502+SUMPRODUCT(J286:R286, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:I557)=SUM($11:$11)-1, J502+SUMPRODUCT(K286:S286, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:J557)=SUM($11:$11)-1, K502+SUMPRODUCT(L286:T286, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:K557)=SUM($11:$11)-1, L502+SUMPRODUCT(M286:U286, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:L557)=SUM($11:$11)-1, M502+SUMPRODUCT(N286:V286, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:M557)=SUM($11:$11)-1, N502+SUMPRODUCT(O286:W286, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:N557)=SUM($11:$11)-1, O502+SUMPRODUCT(P286:X286, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:O557)=SUM($11:$11)-1, P502+SUMPRODUCT(Q286:Y286, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:P557)=SUM($11:$11)-1, Q502+SUMPRODUCT(R286:Z286, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:Q557)=SUM($11:$11)-1, R502+SUMPRODUCT(S286:AA286, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:R557)=SUM($11:$11)-1, S502+SUMPRODUCT(T286:AB286, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:S557)=SUM($11:$11)-1, T502+SUMPRODUCT(U286:AC286, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:T557)=SUM($11:$11)-1, U502+SUMPRODUCT(V286:AD286, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:U557)=SUM($11:$11)-1, V502+SUMPRODUCT(W286:AE286, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G557:V557)=SUM($11:$11)-1, W502+SUMPRODUCT(X286:AF286, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:W557)=SUM($11:$11)-1, X502+SUMPRODUCT(Y286:AG286, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:X557)=SUM($11:$11)-1, Y502+SUMPRODUCT(Z286:AH286, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:Y557)=SUM($11:$11)-1, Z502+SUMPRODUCT(AA286:AI286, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:Z557)=SUM($11:$11)-1, AA502+SUMPRODUCT(AB286:AJ286, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AA557)=SUM($11:$11)-1, AB502+SUMPRODUCT(AC286:AK286, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AB557)=SUM($11:$11)-1, AC502+SUMPRODUCT(AD286:AL286, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AC557)=SUM($11:$11)-1, AD502+SUMPRODUCT(AE286:AM286, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AD557)=SUM($11:$11)-1, AE502+SUMPRODUCT(AF286:AN286, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AE557)=SUM($11:$11)-1, AF502+SUMPRODUCT(AG286:AO286, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AF557)=SUM($11:$11)-1, AG502+SUMPRODUCT(AH286:AP286, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AG557)=SUM($11:$11)-1, AH502+SUMPRODUCT(AI286:AQ286, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AH557)=SUM($11:$11)-1, AI502+SUMPRODUCT(AJ286:AR286, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AI557)=SUM($11:$11)-1, AJ502+SUMPRODUCT(AK286:AS286, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AJ557)=SUM($11:$11)-1, AK502+SUMPRODUCT(AL286:AT286, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AK557)=SUM($11:$11)-1, AL502+SUMPRODUCT(AM286:AU286, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AL557)=SUM($11:$11)-1, AM502+SUMPRODUCT(AN286:AV286, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AM557)=SUM($11:$11)-1, AN502+SUMPRODUCT(AO286:AW286, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AN557)=SUM($11:$11)-1, AO502+SUMPRODUCT(AP286:AX286, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AO557)=SUM($11:$11)-1, AP502+SUMPRODUCT(AQ286:AY286, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AP557)=SUM($11:$11)-1, AQ502+SUMPRODUCT(AR286:AZ286, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AQ557)=SUM($11:$11)-1, AR502+SUMPRODUCT(AS286:BA286, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AR557)=SUM($11:$11)-1, AS502+SUMPRODUCT(AT286:BB286, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AS557)=SUM($11:$11)-1, AT502+SUMPRODUCT(AU286:BC286, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AT557)=SUM($11:$11)-1, AU502+SUMPRODUCT(AV286:BD286, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AU557)=SUM($11:$11)-1, AV502+SUMPRODUCT(AW286:BE286, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AV557)=SUM($11:$11)-1, AW502+SUMPRODUCT(AX286:BF286, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AW557)=SUM($11:$11)-1, AX502+SUMPRODUCT(AY286:BG286, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AX557)=SUM($11:$11)-1, AY502+SUMPRODUCT(AZ286:BH286, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AY557)=SUM($11:$11)-1, AZ502+SUMPRODUCT(BA286:BI286, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AZ557)=SUM($11:$11)-1, BA502+SUMPRODUCT(BB286:BJ286, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BA557)=SUM($11:$11)-1, BB502+SUMPRODUCT(BC286:BK286, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BB557)=SUM($11:$11)-1, BC502+SUMPRODUCT(BD286:BL286, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BC557)=SUM($11:$11)-1, BD502+SUMPRODUCT(BE286:BM286, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BD557)=SUM($11:$11)-1, BE502+SUMPRODUCT(BF286:BN286, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BE557)=SUM($11:$11)-1, BF502+SUMPRODUCT(BG286:BO286, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BF557)=SUM($11:$11)-1, BG502+SUMPRODUCT(BH286:BP286, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BG557)=SUM($11:$11)-1, BH502+SUMPRODUCT(BI286:BQ286, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BH557)=SUM($11:$11)-1, BI502+SUMPRODUCT(BJ286:BR286, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BI557)=SUM($11:$11)-1, BJ502+SUMPRODUCT(BK286:BS286, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BJ557)=SUM($11:$11)-1, BK502+SUMPRODUCT(BL286:BT286, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BK557)=SUM($11:$11)-1, BL502+SUMPRODUCT(BM286:BU286, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BL557)=SUM($11:$11)-1, BM502+SUMPRODUCT(BN286:BV286, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BM557)=SUM($11:$11)-1, BN502+SUMPRODUCT(BO286:BW286, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BN557)=SUM($11:$11)-1, BO502+SUMPRODUCT(BP286:BX286, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BO557)=SUM($11:$11)-1, BP502+SUMPRODUCT(BQ286:BY286, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BP557)=SUM($11:$11)-1, BQ502+SUMPRODUCT(BR286:BZ286, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BQ557)=SUM($11:$11)-1, BR502+SUMPRODUCT(BS286:CA286, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BR557)=SUM($11:$11)-1, BS502+SUMPRODUCT(BT286:CB286, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BS557)=SUM($11:$11)-1, BT502+SUMPRODUCT(BU286:CC286, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BT557)=SUM($11:$11)-1, BU502+SUMPRODUCT(BV286:CD286, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BU557)=SUM($11:$11)-1, BV502+SUMPRODUCT(BW286:CE286, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BV557)=SUM($11:$11)-1, BW502+SUMPRODUCT(BX286:CF286, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BW557)=SUM($11:$11)-1, BX502+SUMPRODUCT(BY286:CG286, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BX557)=SUM($11:$11)-1, BY502+SUMPRODUCT(BZ286:CH286, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BY557)=SUM($11:$11)-1, BZ502+SUMPRODUCT(CA286:CI286, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BZ557)=SUM($11:$11)-1, CA502+SUMPRODUCT(CB286:CJ286, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:CA557)=SUM($11:$11)-1, CB502+SUMPRODUCT(CC286:CK286, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:CB557)=SUM($11:$11)-1, CC502+SUMPRODUCT(CD286:CL286, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:CC557)=SUM($11:$11)-1, CD502+SUMPRODUCT(CE286:CM286, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:CD557)=SUM($11:$11)-1, CE502+SUMPRODUCT(CF286:CN286, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,"Buildings ",null,null,{"$f":"IF(COUNTA($G558:G558)=SUM($11:$11)-1, H503+SUMPRODUCT(I287:Q287, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:H558)=SUM($11:$11)-1, I503+SUMPRODUCT(J287:R287, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:I558)=SUM($11:$11)-1, J503+SUMPRODUCT(K287:S287, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:J558)=SUM($11:$11)-1, K503+SUMPRODUCT(L287:T287, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:K558)=SUM($11:$11)-1, L503+SUMPRODUCT(M287:U287, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:L558)=SUM($11:$11)-1, M503+SUMPRODUCT(N287:V287, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:M558)=SUM($11:$11)-1, N503+SUMPRODUCT(O287:W287, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:N558)=SUM($11:$11)-1, O503+SUMPRODUCT(P287:X287, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:O558)=SUM($11:$11)-1, P503+SUMPRODUCT(Q287:Y287, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:P558)=SUM($11:$11)-1, Q503+SUMPRODUCT(R287:Z287, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:Q558)=SUM($11:$11)-1, R503+SUMPRODUCT(S287:AA287, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:R558)=SUM($11:$11)-1, S503+SUMPRODUCT(T287:AB287, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:S558)=SUM($11:$11)-1, T503+SUMPRODUCT(U287:AC287, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:T558)=SUM($11:$11)-1, U503+SUMPRODUCT(V287:AD287, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:U558)=SUM($11:$11)-1, V503+SUMPRODUCT(W287:AE287, 1/W$15:AE$15)*V$15, \"\")","v":57.546318705568297},{"$f":"IF(COUNTA($G558:V558)=SUM($11:$11)-1, W503+SUMPRODUCT(X287:AF287, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:W558)=SUM($11:$11)-1, X503+SUMPRODUCT(Y287:AG287, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:X558)=SUM($11:$11)-1, Y503+SUMPRODUCT(Z287:AH287, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:Y558)=SUM($11:$11)-1, Z503+SUMPRODUCT(AA287:AI287, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:Z558)=SUM($11:$11)-1, AA503+SUMPRODUCT(AB287:AJ287, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AA558)=SUM($11:$11)-1, AB503+SUMPRODUCT(AC287:AK287, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AB558)=SUM($11:$11)-1, AC503+SUMPRODUCT(AD287:AL287, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AC558)=SUM($11:$11)-1, AD503+SUMPRODUCT(AE287:AM287, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AD558)=SUM($11:$11)-1, AE503+SUMPRODUCT(AF287:AN287, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AE558)=SUM($11:$11)-1, AF503+SUMPRODUCT(AG287:AO287, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AF558)=SUM($11:$11)-1, AG503+SUMPRODUCT(AH287:AP287, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AG558)=SUM($11:$11)-1, AH503+SUMPRODUCT(AI287:AQ287, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AH558)=SUM($11:$11)-1, AI503+SUMPRODUCT(AJ287:AR287, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AI558)=SUM($11:$11)-1, AJ503+SUMPRODUCT(AK287:AS287, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AJ558)=SUM($11:$11)-1, AK503+SUMPRODUCT(AL287:AT287, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AK558)=SUM($11:$11)-1, AL503+SUMPRODUCT(AM287:AU287, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AL558)=SUM($11:$11)-1, AM503+SUMPRODUCT(AN287:AV287, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AM558)=SUM($11:$11)-1, AN503+SUMPRODUCT(AO287:AW287, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AN558)=SUM($11:$11)-1, AO503+SUMPRODUCT(AP287:AX287, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AO558)=SUM($11:$11)-1, AP503+SUMPRODUCT(AQ287:AY287, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AP558)=SUM($11:$11)-1, AQ503+SUMPRODUCT(AR287:AZ287, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AQ558)=SUM($11:$11)-1, AR503+SUMPRODUCT(AS287:BA287, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AR558)=SUM($11:$11)-1, AS503+SUMPRODUCT(AT287:BB287, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AS558)=SUM($11:$11)-1, AT503+SUMPRODUCT(AU287:BC287, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AT558)=SUM($11:$11)-1, AU503+SUMPRODUCT(AV287:BD287, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AU558)=SUM($11:$11)-1, AV503+SUMPRODUCT(AW287:BE287, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AV558)=SUM($11:$11)-1, AW503+SUMPRODUCT(AX287:BF287, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AW558)=SUM($11:$11)-1, AX503+SUMPRODUCT(AY287:BG287, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AX558)=SUM($11:$11)-1, AY503+SUMPRODUCT(AZ287:BH287, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AY558)=SUM($11:$11)-1, AZ503+SUMPRODUCT(BA287:BI287, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AZ558)=SUM($11:$11)-1, BA503+SUMPRODUCT(BB287:BJ287, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BA558)=SUM($11:$11)-1, BB503+SUMPRODUCT(BC287:BK287, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BB558)=SUM($11:$11)-1, BC503+SUMPRODUCT(BD287:BL287, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BC558)=SUM($11:$11)-1, BD503+SUMPRODUCT(BE287:BM287, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BD558)=SUM($11:$11)-1, BE503+SUMPRODUCT(BF287:BN287, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BE558)=SUM($11:$11)-1, BF503+SUMPRODUCT(BG287:BO287, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BF558)=SUM($11:$11)-1, BG503+SUMPRODUCT(BH287:BP287, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BG558)=SUM($11:$11)-1, BH503+SUMPRODUCT(BI287:BQ287, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BH558)=SUM($11:$11)-1, BI503+SUMPRODUCT(BJ287:BR287, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BI558)=SUM($11:$11)-1, BJ503+SUMPRODUCT(BK287:BS287, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BJ558)=SUM($11:$11)-1, BK503+SUMPRODUCT(BL287:BT287, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BK558)=SUM($11:$11)-1, BL503+SUMPRODUCT(BM287:BU287, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BL558)=SUM($11:$11)-1, BM503+SUMPRODUCT(BN287:BV287, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BM558)=SUM($11:$11)-1, BN503+SUMPRODUCT(BO287:BW287, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BN558)=SUM($11:$11)-1, BO503+SUMPRODUCT(BP287:BX287, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BO558)=SUM($11:$11)-1, BP503+SUMPRODUCT(BQ287:BY287, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BP558)=SUM($11:$11)-1, BQ503+SUMPRODUCT(BR287:BZ287, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BQ558)=SUM($11:$11)-1, BR503+SUMPRODUCT(BS287:CA287, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BR558)=SUM($11:$11)-1, BS503+SUMPRODUCT(BT287:CB287, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BS558)=SUM($11:$11)-1, BT503+SUMPRODUCT(BU287:CC287, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BT558)=SUM($11:$11)-1, BU503+SUMPRODUCT(BV287:CD287, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BU558)=SUM($11:$11)-1, BV503+SUMPRODUCT(BW287:CE287, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BV558)=SUM($11:$11)-1, BW503+SUMPRODUCT(BX287:CF287, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BW558)=SUM($11:$11)-1, BX503+SUMPRODUCT(BY287:CG287, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BX558)=SUM($11:$11)-1, BY503+SUMPRODUCT(BZ287:CH287, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BY558)=SUM($11:$11)-1, BZ503+SUMPRODUCT(CA287:CI287, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BZ558)=SUM($11:$11)-1, CA503+SUMPRODUCT(CB287:CJ287, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:CA558)=SUM($11:$11)-1, CB503+SUMPRODUCT(CC287:CK287, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:CB558)=SUM($11:$11)-1, CC503+SUMPRODUCT(CD287:CL287, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:CC558)=SUM($11:$11)-1, CD503+SUMPRODUCT(CE287:CM287, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:CD558)=SUM($11:$11)-1, CE503+SUMPRODUCT(CF287:CN287, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,"In-house software",null,null,{"$f":"IF(COUNTA($G559:G559)=SUM($11:$11)-1, H504+SUMPRODUCT(I288:Q288, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:H559)=SUM($11:$11)-1, I504+SUMPRODUCT(J288:R288, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:I559)=SUM($11:$11)-1, J504+SUMPRODUCT(K288:S288, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:J559)=SUM($11:$11)-1, K504+SUMPRODUCT(L288:T288, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:K559)=SUM($11:$11)-1, L504+SUMPRODUCT(M288:U288, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:L559)=SUM($11:$11)-1, M504+SUMPRODUCT(N288:V288, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:M559)=SUM($11:$11)-1, N504+SUMPRODUCT(O288:W288, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:N559)=SUM($11:$11)-1, O504+SUMPRODUCT(P288:X288, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:O559)=SUM($11:$11)-1, P504+SUMPRODUCT(Q288:Y288, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:P559)=SUM($11:$11)-1, Q504+SUMPRODUCT(R288:Z288, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:Q559)=SUM($11:$11)-1, R504+SUMPRODUCT(S288:AA288, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:R559)=SUM($11:$11)-1, S504+SUMPRODUCT(T288:AB288, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:S559)=SUM($11:$11)-1, T504+SUMPRODUCT(U288:AC288, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:T559)=SUM($11:$11)-1, U504+SUMPRODUCT(V288:AD288, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:U559)=SUM($11:$11)-1, V504+SUMPRODUCT(W288:AE288, 1/W$15:AE$15)*V$15, \"\")","v":291.46432999473211},{"$f":"IF(COUNTA($G559:V559)=SUM($11:$11)-1, W504+SUMPRODUCT(X288:AF288, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:W559)=SUM($11:$11)-1, X504+SUMPRODUCT(Y288:AG288, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:X559)=SUM($11:$11)-1, Y504+SUMPRODUCT(Z288:AH288, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:Y559)=SUM($11:$11)-1, Z504+SUMPRODUCT(AA288:AI288, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:Z559)=SUM($11:$11)-1, AA504+SUMPRODUCT(AB288:AJ288, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AA559)=SUM($11:$11)-1, AB504+SUMPRODUCT(AC288:AK288, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AB559)=SUM($11:$11)-1, AC504+SUMPRODUCT(AD288:AL288, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AC559)=SUM($11:$11)-1, AD504+SUMPRODUCT(AE288:AM288, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AD559)=SUM($11:$11)-1, AE504+SUMPRODUCT(AF288:AN288, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AE559)=SUM($11:$11)-1, AF504+SUMPRODUCT(AG288:AO288, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AF559)=SUM($11:$11)-1, AG504+SUMPRODUCT(AH288:AP288, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AG559)=SUM($11:$11)-1, AH504+SUMPRODUCT(AI288:AQ288, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AH559)=SUM($11:$11)-1, AI504+SUMPRODUCT(AJ288:AR288, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AI559)=SUM($11:$11)-1, AJ504+SUMPRODUCT(AK288:AS288, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AJ559)=SUM($11:$11)-1, AK504+SUMPRODUCT(AL288:AT288, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AK559)=SUM($11:$11)-1, AL504+SUMPRODUCT(AM288:AU288, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AL559)=SUM($11:$11)-1, AM504+SUMPRODUCT(AN288:AV288, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AM559)=SUM($11:$11)-1, AN504+SUMPRODUCT(AO288:AW288, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AN559)=SUM($11:$11)-1, AO504+SUMPRODUCT(AP288:AX288, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AO559)=SUM($11:$11)-1, AP504+SUMPRODUCT(AQ288:AY288, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AP559)=SUM($11:$11)-1, AQ504+SUMPRODUCT(AR288:AZ288, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AQ559)=SUM($11:$11)-1, AR504+SUMPRODUCT(AS288:BA288, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AR559)=SUM($11:$11)-1, AS504+SUMPRODUCT(AT288:BB288, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AS559)=SUM($11:$11)-1, AT504+SUMPRODUCT(AU288:BC288, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AT559)=SUM($11:$11)-1, AU504+SUMPRODUCT(AV288:BD288, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AU559)=SUM($11:$11)-1, AV504+SUMPRODUCT(AW288:BE288, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AV559)=SUM($11:$11)-1, AW504+SUMPRODUCT(AX288:BF288, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AW559)=SUM($11:$11)-1, AX504+SUMPRODUCT(AY288:BG288, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AX559)=SUM($11:$11)-1, AY504+SUMPRODUCT(AZ288:BH288, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AY559)=SUM($11:$11)-1, AZ504+SUMPRODUCT(BA288:BI288, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AZ559)=SUM($11:$11)-1, BA504+SUMPRODUCT(BB288:BJ288, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BA559)=SUM($11:$11)-1, BB504+SUMPRODUCT(BC288:BK288, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BB559)=SUM($11:$11)-1, BC504+SUMPRODUCT(BD288:BL288, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BC559)=SUM($11:$11)-1, BD504+SUMPRODUCT(BE288:BM288, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BD559)=SUM($11:$11)-1, BE504+SUMPRODUCT(BF288:BN288, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BE559)=SUM($11:$11)-1, BF504+SUMPRODUCT(BG288:BO288, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BF559)=SUM($11:$11)-1, BG504+SUMPRODUCT(BH288:BP288, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BG559)=SUM($11:$11)-1, BH504+SUMPRODUCT(BI288:BQ288, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BH559)=SUM($11:$11)-1, BI504+SUMPRODUCT(BJ288:BR288, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BI559)=SUM($11:$11)-1, BJ504+SUMPRODUCT(BK288:BS288, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BJ559)=SUM($11:$11)-1, BK504+SUMPRODUCT(BL288:BT288, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BK559)=SUM($11:$11)-1, BL504+SUMPRODUCT(BM288:BU288, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BL559)=SUM($11:$11)-1, BM504+SUMPRODUCT(BN288:BV288, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BM559)=SUM($11:$11)-1, BN504+SUMPRODUCT(BO288:BW288, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BN559)=SUM($11:$11)-1, BO504+SUMPRODUCT(BP288:BX288, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BO559)=SUM($11:$11)-1, BP504+SUMPRODUCT(BQ288:BY288, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BP559)=SUM($11:$11)-1, BQ504+SUMPRODUCT(BR288:BZ288, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BQ559)=SUM($11:$11)-1, BR504+SUMPRODUCT(BS288:CA288, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BR559)=SUM($11:$11)-1, BS504+SUMPRODUCT(BT288:CB288, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BS559)=SUM($11:$11)-1, BT504+SUMPRODUCT(BU288:CC288, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BT559)=SUM($11:$11)-1, BU504+SUMPRODUCT(BV288:CD288, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BU559)=SUM($11:$11)-1, BV504+SUMPRODUCT(BW288:CE288, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BV559)=SUM($11:$11)-1, BW504+SUMPRODUCT(BX288:CF288, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BW559)=SUM($11:$11)-1, BX504+SUMPRODUCT(BY288:CG288, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BX559)=SUM($11:$11)-1, BY504+SUMPRODUCT(BZ288:CH288, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BY559)=SUM($11:$11)-1, BZ504+SUMPRODUCT(CA288:CI288, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BZ559)=SUM($11:$11)-1, CA504+SUMPRODUCT(CB288:CJ288, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:CA559)=SUM($11:$11)-1, CB504+SUMPRODUCT(CC288:CK288, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:CB559)=SUM($11:$11)-1, CC504+SUMPRODUCT(CD288:CL288, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:CC559)=SUM($11:$11)-1, CD504+SUMPRODUCT(CE288:CM288, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:CD559)=SUM($11:$11)-1, CE504+SUMPRODUCT(CF288:CN288, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,"Equity raising costs",null,null,{"$f":"IF(COUNTA($G560:G560)=SUM($11:$11)-1, H505+SUMPRODUCT(I289:Q289, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:H560)=SUM($11:$11)-1, I505+SUMPRODUCT(J289:R289, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:I560)=SUM($11:$11)-1, J505+SUMPRODUCT(K289:S289, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:J560)=SUM($11:$11)-1, K505+SUMPRODUCT(L289:T289, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:K560)=SUM($11:$11)-1, L505+SUMPRODUCT(M289:U289, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:L560)=SUM($11:$11)-1, M505+SUMPRODUCT(N289:V289, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:M560)=SUM($11:$11)-1, N505+SUMPRODUCT(O289:W289, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:N560)=SUM($11:$11)-1, O505+SUMPRODUCT(P289:X289, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:O560)=SUM($11:$11)-1, P505+SUMPRODUCT(Q289:Y289, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:P560)=SUM($11:$11)-1, Q505+SUMPRODUCT(R289:Z289, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:Q560)=SUM($11:$11)-1, R505+SUMPRODUCT(S289:AA289, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:R560)=SUM($11:$11)-1, S505+SUMPRODUCT(T289:AB289, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:S560)=SUM($11:$11)-1, T505+SUMPRODUCT(U289:AC289, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:T560)=SUM($11:$11)-1, U505+SUMPRODUCT(V289:AD289, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:U560)=SUM($11:$11)-1, V505+SUMPRODUCT(W289:AE289, 1/W$15:AE$15)*V$15, \"\")","v":17.766090918894907},{"$f":"IF(COUNTA($G560:V560)=SUM($11:$11)-1, W505+SUMPRODUCT(X289:AF289, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:W560)=SUM($11:$11)-1, X505+SUMPRODUCT(Y289:AG289, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:X560)=SUM($11:$11)-1, Y505+SUMPRODUCT(Z289:AH289, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:Y560)=SUM($11:$11)-1, Z505+SUMPRODUCT(AA289:AI289, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:Z560)=SUM($11:$11)-1, AA505+SUMPRODUCT(AB289:AJ289, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AA560)=SUM($11:$11)-1, AB505+SUMPRODUCT(AC289:AK289, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AB560)=SUM($11:$11)-1, AC505+SUMPRODUCT(AD289:AL289, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AC560)=SUM($11:$11)-1, AD505+SUMPRODUCT(AE289:AM289, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AD560)=SUM($11:$11)-1, AE505+SUMPRODUCT(AF289:AN289, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AE560)=SUM($11:$11)-1, AF505+SUMPRODUCT(AG289:AO289, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AF560)=SUM($11:$11)-1, AG505+SUMPRODUCT(AH289:AP289, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AG560)=SUM($11:$11)-1, AH505+SUMPRODUCT(AI289:AQ289, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AH560)=SUM($11:$11)-1, AI505+SUMPRODUCT(AJ289:AR289, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AI560)=SUM($11:$11)-1, AJ505+SUMPRODUCT(AK289:AS289, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AJ560)=SUM($11:$11)-1, AK505+SUMPRODUCT(AL289:AT289, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AK560)=SUM($11:$11)-1, AL505+SUMPRODUCT(AM289:AU289, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AL560)=SUM($11:$11)-1, AM505+SUMPRODUCT(AN289:AV289, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AM560)=SUM($11:$11)-1, AN505+SUMPRODUCT(AO289:AW289, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AN560)=SUM($11:$11)-1, AO505+SUMPRODUCT(AP289:AX289, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AO560)=SUM($11:$11)-1, AP505+SUMPRODUCT(AQ289:AY289, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AP560)=SUM($11:$11)-1, AQ505+SUMPRODUCT(AR289:AZ289, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AQ560)=SUM($11:$11)-1, AR505+SUMPRODUCT(AS289:BA289, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AR560)=SUM($11:$11)-1, AS505+SUMPRODUCT(AT289:BB289, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AS560)=SUM($11:$11)-1, AT505+SUMPRODUCT(AU289:BC289, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AT560)=SUM($11:$11)-1, AU505+SUMPRODUCT(AV289:BD289, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AU560)=SUM($11:$11)-1, AV505+SUMPRODUCT(AW289:BE289, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AV560)=SUM($11:$11)-1, AW505+SUMPRODUCT(AX289:BF289, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AW560)=SUM($11:$11)-1, AX505+SUMPRODUCT(AY289:BG289, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AX560)=SUM($11:$11)-1, AY505+SUMPRODUCT(AZ289:BH289, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AY560)=SUM($11:$11)-1, AZ505+SUMPRODUCT(BA289:BI289, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AZ560)=SUM($11:$11)-1, BA505+SUMPRODUCT(BB289:BJ289, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BA560)=SUM($11:$11)-1, BB505+SUMPRODUCT(BC289:BK289, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BB560)=SUM($11:$11)-1, BC505+SUMPRODUCT(BD289:BL289, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BC560)=SUM($11:$11)-1, BD505+SUMPRODUCT(BE289:BM289, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BD560)=SUM($11:$11)-1, BE505+SUMPRODUCT(BF289:BN289, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BE560)=SUM($11:$11)-1, BF505+SUMPRODUCT(BG289:BO289, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BF560)=SUM($11:$11)-1, BG505+SUMPRODUCT(BH289:BP289, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BG560)=SUM($11:$11)-1, BH505+SUMPRODUCT(BI289:BQ289, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BH560)=SUM($11:$11)-1, BI505+SUMPRODUCT(BJ289:BR289, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BI560)=SUM($11:$11)-1, BJ505+SUMPRODUCT(BK289:BS289, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BJ560)=SUM($11:$11)-1, BK505+SUMPRODUCT(BL289:BT289, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BK560)=SUM($11:$11)-1, BL505+SUMPRODUCT(BM289:BU289, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BL560)=SUM($11:$11)-1, BM505+SUMPRODUCT(BN289:BV289, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BM560)=SUM($11:$11)-1, BN505+SUMPRODUCT(BO289:BW289, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BN560)=SUM($11:$11)-1, BO505+SUMPRODUCT(BP289:BX289, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BO560)=SUM($11:$11)-1, BP505+SUMPRODUCT(BQ289:BY289, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BP560)=SUM($11:$11)-1, BQ505+SUMPRODUCT(BR289:BZ289, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BQ560)=SUM($11:$11)-1, BR505+SUMPRODUCT(BS289:CA289, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BR560)=SUM($11:$11)-1, BS505+SUMPRODUCT(BT289:CB289, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BS560)=SUM($11:$11)-1, BT505+SUMPRODUCT(BU289:CC289, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BT560)=SUM($11:$11)-1, BU505+SUMPRODUCT(BV289:CD289, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BU560)=SUM($11:$11)-1, BV505+SUMPRODUCT(BW289:CE289, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BV560)=SUM($11:$11)-1, BW505+SUMPRODUCT(BX289:CF289, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BW560)=SUM($11:$11)-1, BX505+SUMPRODUCT(BY289:CG289, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BX560)=SUM($11:$11)-1, BY505+SUMPRODUCT(BZ289:CH289, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BY560)=SUM($11:$11)-1, BZ505+SUMPRODUCT(CA289:CI289, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BZ560)=SUM($11:$11)-1, CA505+SUMPRODUCT(CB289:CJ289, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:CA560)=SUM($11:$11)-1, CB505+SUMPRODUCT(CC289:CK289, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:CB560)=SUM($11:$11)-1, CC505+SUMPRODUCT(CD289:CL289, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:CC560)=SUM($11:$11)-1, CD505+SUMPRODUCT(CE289:CM289, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:CD560)=SUM($11:$11)-1, CE505+SUMPRODUCT(CF289:CN289, 1/CF$15:CN$15)*CE$15, \"\")","v":""}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H$511:H$560)","v":0},{"$f":"SUM(I$511:I$560)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5209.6185721389093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU$511:BU$560)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"TAB input","index":3,"n_rows":495,"n_cols":83,"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$4","v":"SAPN - TAB input - Elec DNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue"]
[]
[null,null,null,null,"Year",{"$f":"IF(LEN($H$9)>4, CONCATENATE(LEFT($H$9, 4)-2 & \"-\" & IF(AND(RIGHT($H$9, 2)<\"12\", RIGHT($H$9, 2)>\"01\"), \"0\", \"\") & IF(RIGHT($H$9, 2)=\"00\", \"98\", IF(RIGHT($H$9, 2)=\"01\", \"99\", RIGHT($H$9, 2)-2))), $H$9-2)","v":"2007-08"},{"$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":"2008-09"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2009-10"},"2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73",{"$f":"IF(LEN(BS4)>4,CONCATENATE(LEFT(BS4,4)+1&\"-\"&IF(RIGHT(BS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BS4, 2)=\"99\", \"00\", RIGHT(BS4,2)+1)),BS4+1)","v":"2073-74"},"2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85"]
[]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name",{"$f":"'RAB input'!$F$8","v":"SAPN"}]
[null,null,null,null,"First regulatory year for tracking",null,null,"2009-10",{"$f":"IF(SUM($11:$11)=COUNTA($H$9:H$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:I$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:J$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:K$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:L$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:M$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:N$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:O$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:P$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Q$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:R$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:S$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:T$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:U$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:V$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:W$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:X$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Y$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Z$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CD$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,"2009-10",{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(I$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(I$4, 'RAB input'!$4:$4, 0))), \"\")","v":"2010-15"},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(J$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(J$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(K$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(K$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(L$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(L$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(M$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(M$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(N$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(N$4, 'RAB input'!$4:$4, 0))), \"\")","v":"2015-20"},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(O$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(O$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(P$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(P$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Q$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Q$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(R$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(R$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(S$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(S$4, 'RAB input'!$4:$4, 0))), \"\")","v":"2020-25"},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(T$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(T$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(U$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(U$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(V$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(V$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(W$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(W$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(X$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(X$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Y$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Y$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Z$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Z$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""}]
[null,null,null,null,"Years in regulatory period",null,null,1,{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(I$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(I$4, 'RAB input'!$4:$4, 0))), \"\")","v":5},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(J$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(J$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(K$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(K$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(L$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(L$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(M$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(M$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(N$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(N$4, 'RAB input'!$4:$4, 0))), \"\")","v":5},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(O$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(O$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(P$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(P$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Q$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Q$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(R$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(R$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(S$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(S$4, 'RAB input'!$4:$4, 0))), \"\")","v":5},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(T$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(T$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(U$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(U$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(V$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(V$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(W$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(W$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(X$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(X$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Y$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Y$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Z$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Z$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(OR(G$446:G$495=\"DV\"), \"DV input required\", \"\")","v":""},{"$f":"IF(AND(OR(H$446:H$495=\"DV\"), H$13=\"\"), \"DV input required\", \"\")","v":""},{"$f":"IF(COUNTA($H$12:H$12)<SUM($11:$11), IF(AND(I$446:I$495=\"\"), IF(AND(H$13<>\"\", I$13=\"\"), \"DV input required\", H$12), IF(AND(OR(I$446:I$495=\"DV\"), I$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:I$12)<SUM($11:$11), IF(AND(J$446:J$495=\"\"), IF(AND(I$13<>\"\", J$13=\"\"), \"DV input required\", I$12), IF(AND(OR(J$446:J$495=\"DV\"), J$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:J$12)<SUM($11:$11), IF(AND(K$446:K$495=\"\"), IF(AND(J$13<>\"\", K$13=\"\"), \"DV input required\", J$12), IF(AND(OR(K$446:K$495=\"DV\"), K$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:K$12)<SUM($11:$11), IF(AND(L$446:L$495=\"\"), IF(AND(K$13<>\"\", L$13=\"\"), \"DV input required\", K$12), IF(AND(OR(L$446:L$495=\"DV\"), L$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:L$12)<SUM($11:$11), IF(AND(M$446:M$495=\"\"), IF(AND(L$13<>\"\", M$13=\"\"), \"DV input required\", L$12), IF(AND(OR(M$446:M$495=\"DV\"), M$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:M$12)<SUM($11:$11), IF(AND(N$446:N$495=\"\"), IF(AND(M$13<>\"\", N$13=\"\"), \"DV input required\", M$12), IF(AND(OR(N$446:N$495=\"DV\"), N$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:N$12)<SUM($11:$11), IF(AND(O$446:O$495=\"\"), IF(AND(N$13<>\"\", O$13=\"\"), \"DV input required\", N$12), IF(AND(OR(O$446:O$495=\"DV\"), O$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:O$12)<SUM($11:$11), IF(AND(P$446:P$495=\"\"), IF(AND(O$13<>\"\", P$13=\"\"), \"DV input required\", O$12), IF(AND(OR(P$446:P$495=\"DV\"), P$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:P$12)<SUM($11:$11), IF(AND(Q$446:Q$495=\"\"), IF(AND(P$13<>\"\", Q$13=\"\"), \"DV input required\", P$12), IF(AND(OR(Q$446:Q$495=\"DV\"), Q$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Q$12)<SUM($11:$11), IF(AND(R$446:R$495=\"\"), IF(AND(Q$13<>\"\", R$13=\"\"), \"DV input required\", Q$12), IF(AND(OR(R$446:R$495=\"DV\"), R$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:R$12)<SUM($11:$11), IF(AND(S$446:S$495=\"\"), IF(AND(R$13<>\"\", S$13=\"\"), \"DV input required\", R$12), IF(AND(OR(S$446:S$495=\"DV\"), S$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:S$12)<SUM($11:$11), IF(AND(T$446:T$495=\"\"), IF(AND(S$13<>\"\", T$13=\"\"), \"DV input required\", S$12), IF(AND(OR(T$446:T$495=\"DV\"), T$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:T$12)<SUM($11:$11), IF(AND(U$446:U$495=\"\"), IF(AND(T$13<>\"\", U$13=\"\"), \"DV input required\", T$12), IF(AND(OR(U$446:U$495=\"DV\"), U$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:U$12)<SUM($11:$11), IF(AND(V$446:V$495=\"\"), IF(AND(U$13<>\"\", V$13=\"\"), \"DV input required\", U$12), IF(AND(OR(V$446:V$495=\"DV\"), V$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:V$12)<SUM($11:$11), IF(AND(W$446:W$495=\"\"), IF(AND(V$13<>\"\", W$13=\"\"), \"DV input required\", V$12), IF(AND(OR(W$446:W$495=\"DV\"), W$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:W$12)<SUM($11:$11), IF(AND(X$446:X$495=\"\"), IF(AND(W$13<>\"\", X$13=\"\"), \"DV input required\", W$12), IF(AND(OR(X$446:X$495=\"DV\"), X$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:X$12)<SUM($11:$11), IF(AND(Y$446:Y$495=\"\"), IF(AND(X$13<>\"\", Y$13=\"\"), \"DV input required\", X$12), IF(AND(OR(Y$446:Y$495=\"DV\"), Y$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Y$12)<SUM($11:$11), IF(AND(Z$446:Z$495=\"\"), IF(AND(Y$13<>\"\", Z$13=\"\"), \"DV input required\", Y$12), IF(AND(OR(Z$446:Z$495=\"DV\"), Z$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Z$12)<SUM($11:$11), IF(AND(AA$446:AA$495=\"\"), IF(AND(Z$13<>\"\", AA$13=\"\"), \"DV input required\", Z$12), IF(AND(OR(AA$446:AA$495=\"DV\"), AA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AA$12)<SUM($11:$11), IF(AND(AB$446:AB$495=\"\"), IF(AND(AA$13<>\"\", AB$13=\"\"), \"DV input required\", AA$12), IF(AND(OR(AB$446:AB$495=\"DV\"), AB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AB$12)<SUM($11:$11), IF(AND(AC$446:AC$495=\"\"), IF(AND(AB$13<>\"\", AC$13=\"\"), \"DV input required\", AB$12), IF(AND(OR(AC$446:AC$495=\"DV\"), AC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AC$12)<SUM($11:$11), IF(AND(AD$446:AD$495=\"\"), IF(AND(AC$13<>\"\", AD$13=\"\"), \"DV input required\", AC$12), IF(AND(OR(AD$446:AD$495=\"DV\"), AD$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AD$12)<SUM($11:$11), IF(AND(AE$446:AE$495=\"\"), IF(AND(AD$13<>\"\", AE$13=\"\"), \"DV input required\", AD$12), IF(AND(OR(AE$446:AE$495=\"DV\"), AE$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AE$12)<SUM($11:$11), IF(AND(AF$446:AF$495=\"\"), IF(AND(AE$13<>\"\", AF$13=\"\"), \"DV input required\", AE$12), IF(AND(OR(AF$446:AF$495=\"DV\"), AF$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AF$12)<SUM($11:$11), IF(AND(AG$446:AG$495=\"\"), IF(AND(AF$13<>\"\", AG$13=\"\"), \"DV input required\", AF$12), IF(AND(OR(AG$446:AG$495=\"DV\"), AG$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AG$12)<SUM($11:$11), IF(AND(AH$446:AH$495=\"\"), IF(AND(AG$13<>\"\", AH$13=\"\"), \"DV input required\", AG$12), IF(AND(OR(AH$446:AH$495=\"DV\"), AH$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AH$12)<SUM($11:$11), IF(AND(AI$446:AI$495=\"\"), IF(AND(AH$13<>\"\", AI$13=\"\"), \"DV input required\", AH$12), IF(AND(OR(AI$446:AI$495=\"DV\"), AI$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AI$12)<SUM($11:$11), IF(AND(AJ$446:AJ$495=\"\"), IF(AND(AI$13<>\"\", AJ$13=\"\"), \"DV input required\", AI$12), IF(AND(OR(AJ$446:AJ$495=\"DV\"), AJ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AJ$12)<SUM($11:$11), IF(AND(AK$446:AK$495=\"\"), IF(AND(AJ$13<>\"\", AK$13=\"\"), \"DV input required\", AJ$12), IF(AND(OR(AK$446:AK$495=\"DV\"), AK$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AK$12)<SUM($11:$11), IF(AND(AL$446:AL$495=\"\"), IF(AND(AK$13<>\"\", AL$13=\"\"), \"DV input required\", AK$12), IF(AND(OR(AL$446:AL$495=\"DV\"), AL$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AL$12)<SUM($11:$11), IF(AND(AM$446:AM$495=\"\"), IF(AND(AL$13<>\"\", AM$13=\"\"), \"DV input required\", AL$12), IF(AND(OR(AM$446:AM$495=\"DV\"), AM$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AM$12)<SUM($11:$11), IF(AND(AN$446:AN$495=\"\"), IF(AND(AM$13<>\"\", AN$13=\"\"), \"DV input required\", AM$12), IF(AND(OR(AN$446:AN$495=\"DV\"), AN$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AN$12)<SUM($11:$11), IF(AND(AO$446:AO$495=\"\"), IF(AND(AN$13<>\"\", AO$13=\"\"), \"DV input required\", AN$12), IF(AND(OR(AO$446:AO$495=\"DV\"), AO$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AO$12)<SUM($11:$11), IF(AND(AP$446:AP$495=\"\"), IF(AND(AO$13<>\"\", AP$13=\"\"), \"DV input required\", AO$12), IF(AND(OR(AP$446:AP$495=\"DV\"), AP$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AP$12)<SUM($11:$11), IF(AND(AQ$446:AQ$495=\"\"), IF(AND(AP$13<>\"\", AQ$13=\"\"), \"DV input required\", AP$12), IF(AND(OR(AQ$446:AQ$495=\"DV\"), AQ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AQ$12)<SUM($11:$11), IF(AND(AR$446:AR$495=\"\"), IF(AND(AQ$13<>\"\", AR$13=\"\"), \"DV input required\", AQ$12), IF(AND(OR(AR$446:AR$495=\"DV\"), AR$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AR$12)<SUM($11:$11), IF(AND(AS$446:AS$495=\"\"), IF(AND(AR$13<>\"\", AS$13=\"\"), \"DV input required\", AR$12), IF(AND(OR(AS$446:AS$495=\"DV\"), AS$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AS$12)<SUM($11:$11), IF(AND(AT$446:AT$495=\"\"), IF(AND(AS$13<>\"\", AT$13=\"\"), \"DV input required\", AS$12), IF(AND(OR(AT$446:AT$495=\"DV\"), AT$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AT$12)<SUM($11:$11), IF(AND(AU$446:AU$495=\"\"), IF(AND(AT$13<>\"\", AU$13=\"\"), \"DV input required\", AT$12), IF(AND(OR(AU$446:AU$495=\"DV\"), AU$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AU$12)<SUM($11:$11), IF(AND(AV$446:AV$495=\"\"), IF(AND(AU$13<>\"\", AV$13=\"\"), \"DV input required\", AU$12), IF(AND(OR(AV$446:AV$495=\"DV\"), AV$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AV$12)<SUM($11:$11), IF(AND(AW$446:AW$495=\"\"), IF(AND(AV$13<>\"\", AW$13=\"\"), \"DV input required\", AV$12), IF(AND(OR(AW$446:AW$495=\"DV\"), AW$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AW$12)<SUM($11:$11), IF(AND(AX$446:AX$495=\"\"), IF(AND(AW$13<>\"\", AX$13=\"\"), \"DV input required\", AW$12), IF(AND(OR(AX$446:AX$495=\"DV\"), AX$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AX$12)<SUM($11:$11), IF(AND(AY$446:AY$495=\"\"), IF(AND(AX$13<>\"\", AY$13=\"\"), \"DV input required\", AX$12), IF(AND(OR(AY$446:AY$495=\"DV\"), AY$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AY$12)<SUM($11:$11), IF(AND(AZ$446:AZ$495=\"\"), IF(AND(AY$13<>\"\", AZ$13=\"\"), \"DV input required\", AY$12), IF(AND(OR(AZ$446:AZ$495=\"DV\"), AZ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AZ$12)<SUM($11:$11), IF(AND(BA$446:BA$495=\"\"), IF(AND(AZ$13<>\"\", BA$13=\"\"), \"DV input required\", AZ$12), IF(AND(OR(BA$446:BA$495=\"DV\"), BA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BA$12)<SUM($11:$11), IF(AND(BB$446:BB$495=\"\"), IF(AND(BA$13<>\"\", BB$13=\"\"), \"DV input required\", BA$12), IF(AND(OR(BB$446:BB$495=\"DV\"), BB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BB$12)<SUM($11:$11), IF(AND(BC$446:BC$495=\"\"), IF(AND(BB$13<>\"\", BC$13=\"\"), \"DV input required\", BB$12), IF(AND(OR(BC$446:BC$495=\"DV\"), BC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BC$12)<SUM($11:$11), IF(AND(BD$446:BD$495=\"\"), IF(AND(BC$13<>\"\", BD$13=\"\"), \"DV input required\", BC$12), IF(AND(OR(BD$446:BD$495=\"DV\"), BD$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BD$12)<SUM($11:$11), IF(AND(BE$446:BE$495=\"\"), IF(AND(BD$13<>\"\", BE$13=\"\"), \"DV input required\", BD$12), IF(AND(OR(BE$446:BE$495=\"DV\"), BE$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BE$12)<SUM($11:$11), IF(AND(BF$446:BF$495=\"\"), IF(AND(BE$13<>\"\", BF$13=\"\"), \"DV input required\", BE$12), IF(AND(OR(BF$446:BF$495=\"DV\"), BF$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BF$12)<SUM($11:$11), IF(AND(BG$446:BG$495=\"\"), IF(AND(BF$13<>\"\", BG$13=\"\"), \"DV input required\", BF$12), IF(AND(OR(BG$446:BG$495=\"DV\"), BG$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BG$12)<SUM($11:$11), IF(AND(BH$446:BH$495=\"\"), IF(AND(BG$13<>\"\", BH$13=\"\"), \"DV input required\", BG$12), IF(AND(OR(BH$446:BH$495=\"DV\"), BH$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BH$12)<SUM($11:$11), IF(AND(BI$446:BI$495=\"\"), IF(AND(BH$13<>\"\", BI$13=\"\"), \"DV input required\", BH$12), IF(AND(OR(BI$446:BI$495=\"DV\"), BI$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BI$12)<SUM($11:$11), IF(AND(BJ$446:BJ$495=\"\"), IF(AND(BI$13<>\"\", BJ$13=\"\"), \"DV input required\", BI$12), IF(AND(OR(BJ$446:BJ$495=\"DV\"), BJ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BJ$12)<SUM($11:$11), IF(AND(BK$446:BK$495=\"\"), IF(AND(BJ$13<>\"\", BK$13=\"\"), \"DV input required\", BJ$12), IF(AND(OR(BK$446:BK$495=\"DV\"), BK$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BK$12)<SUM($11:$11), IF(AND(BL$446:BL$495=\"\"), IF(AND(BK$13<>\"\", BL$13=\"\"), \"DV input required\", BK$12), IF(AND(OR(BL$446:BL$495=\"DV\"), BL$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BL$12)<SUM($11:$11), IF(AND(BM$446:BM$495=\"\"), IF(AND(BL$13<>\"\", BM$13=\"\"), \"DV input required\", BL$12), IF(AND(OR(BM$446:BM$495=\"DV\"), BM$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BM$12)<SUM($11:$11), IF(AND(BN$446:BN$495=\"\"), IF(AND(BM$13<>\"\", BN$13=\"\"), \"DV input required\", BM$12), IF(AND(OR(BN$446:BN$495=\"DV\"), BN$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BN$12)<SUM($11:$11), IF(AND(BO$446:BO$495=\"\"), IF(AND(BN$13<>\"\", BO$13=\"\"), \"DV input required\", BN$12), IF(AND(OR(BO$446:BO$495=\"DV\"), BO$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BO$12)<SUM($11:$11), IF(AND(BP$446:BP$495=\"\"), IF(AND(BO$13<>\"\", BP$13=\"\"), \"DV input required\", BO$12), IF(AND(OR(BP$446:BP$495=\"DV\"), BP$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BP$12)<SUM($11:$11), IF(AND(BQ$446:BQ$495=\"\"), IF(AND(BP$13<>\"\", BQ$13=\"\"), \"DV input required\", BP$12), IF(AND(OR(BQ$446:BQ$495=\"DV\"), BQ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BQ$12)<SUM($11:$11), IF(AND(BR$446:BR$495=\"\"), IF(AND(BQ$13<>\"\", BR$13=\"\"), \"DV input required\", BQ$12), IF(AND(OR(BR$446:BR$495=\"DV\"), BR$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BR$12)<SUM($11:$11), IF(AND(BS$446:BS$495=\"\"), IF(AND(BR$13<>\"\", BS$13=\"\"), \"DV input required\", BR$12), IF(AND(OR(BS$446:BS$495=\"DV\"), BS$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BS$12)<SUM($11:$11), IF(AND(BT$446:BT$495=\"\"), IF(AND(BS$13<>\"\", BT$13=\"\"), \"DV input required\", BS$12), IF(AND(OR(BT$446:BT$495=\"DV\"), BT$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BT$12)<SUM($11:$11), IF(AND(BU$446:BU$495=\"\"), IF(AND(BT$13<>\"\", BU$13=\"\"), \"DV input required\", BT$12), IF(AND(OR(BU$446:BU$495=\"DV\"), BU$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BU$12)<SUM($11:$11), IF(AND(BV$446:BV$495=\"\"), IF(AND(BU$13<>\"\", BV$13=\"\"), \"DV input required\", BU$12), IF(AND(OR(BV$446:BV$495=\"DV\"), BV$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BV$12)<SUM($11:$11), IF(AND(BW$446:BW$495=\"\"), IF(AND(BV$13<>\"\", BW$13=\"\"), \"DV input required\", BV$12), IF(AND(OR(BW$446:BW$495=\"DV\"), BW$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BW$12)<SUM($11:$11), IF(AND(BX$446:BX$495=\"\"), IF(AND(BW$13<>\"\", BX$13=\"\"), \"DV input required\", BW$12), IF(AND(OR(BX$446:BX$495=\"DV\"), BX$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BX$12)<SUM($11:$11), IF(AND(BY$446:BY$495=\"\"), IF(AND(BX$13<>\"\", BY$13=\"\"), \"DV input required\", BX$12), IF(AND(OR(BY$446:BY$495=\"DV\"), BY$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BY$12)<SUM($11:$11), IF(AND(BZ$446:BZ$495=\"\"), IF(AND(BY$13<>\"\", BZ$13=\"\"), \"DV input required\", BY$12), IF(AND(OR(BZ$446:BZ$495=\"DV\"), BZ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BZ$12)<SUM($11:$11), IF(AND(CA$446:CA$495=\"\"), IF(AND(BZ$13<>\"\", CA$13=\"\"), \"DV input required\", BZ$12), IF(AND(OR(CA$446:CA$495=\"DV\"), CA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CA$12)<SUM($11:$11), IF(AND(CB$446:CB$495=\"\"), IF(AND(CA$13<>\"\", CB$13=\"\"), \"DV input required\", CA$12), IF(AND(OR(CB$446:CB$495=\"DV\"), CB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CB$12)<SUM($11:$11), IF(AND(CC$446:CC$495=\"\"), IF(AND(CB$13<>\"\", CC$13=\"\"), \"DV input required\", CB$12), IF(AND(OR(CC$446:CC$495=\"DV\"), CC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CC$12)<SUM($11:$11), IF(AND(CD$446:CD$495=\"\"), IF(AND(CC$13<>\"\", CD$13=\"\"), \"DV input required\", CC$12), IF(AND(OR(CD$446:CD$495=\"DV\"), CD$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CD$12)<SUM($11:$11), IF(AND(CE$446:CE$495=\"\"), IF(AND(CD$13<>\"\", CE$13=\"\"), \"DV input required\", CD$12), IF(AND(OR(CE$446:CE$495=\"DV\"), CE$13=\"\"), \"DV input required\", \"\")), \"\")","v":""}]
[null,null,null,null,"Diminishing value multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2]
[]
[null,null,null,"Starting TAB and actual gross capex - As incurred ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"TAB (opening as at \"&$H$4&\")\"","v":"TAB (opening as at 2009-10)"},{"$f":"\"Actual gross capex (\"&H$4&\")\"","v":"Actual gross capex (2009-10)"},{"$f":"IF(COUNTA($H$16:H$16)<SUM($11:$11), \"Actual gross capex (\"&I$4&\")\", \"\")","v":"Actual gross capex (2010-11)"},{"$f":"IF(COUNTA($H$16:I$16)<SUM($11:$11), \"Actual gross capex (\"&J$4&\")\", \"\")","v":"Actual gross capex (2011-12)"},{"$f":"IF(COUNTA($H$16:J$16)<SUM($11:$11), \"Actual gross capex (\"&K$4&\")\", \"\")","v":"Actual gross capex (2012-13)"},{"$f":"IF(COUNTA($H$16:K$16)<SUM($11:$11), \"Actual gross capex (\"&L$4&\")\", \"\")","v":"Actual gross capex (2013-14)"},{"$f":"IF(COUNTA($H$16:L$16)<SUM($11:$11), \"Actual gross capex (\"&M$4&\")\", \"\")","v":"Actual gross capex (2014-15)"},{"$f":"IF(COUNTA($H$16:M$16)<SUM($11:$11), \"Actual gross capex (\"&N$4&\")\", \"\")","v":"Actual gross capex (2015-16)"},{"$f":"IF(COUNTA($H$16:N$16)<SUM($11:$11), \"Actual gross capex (\"&O$4&\")\", \"\")","v":"Actual gross capex (2016-17)"},{"$f":"IF(COUNTA($H$16:O$16)<SUM($11:$11), \"Actual gross capex (\"&P$4&\")\", \"\")","v":"Actual gross capex (2017-18)"},{"$f":"IF(COUNTA($H$16:P$16)<SUM($11:$11), \"Actual gross capex (\"&Q$4&\")\", \"\")","v":"Actual gross capex (2018-19)"},{"$f":"IF(COUNTA($H$16:Q$16)<SUM($11:$11), \"Actual gross capex (\"&R$4&\")\", \"\")","v":"Actual gross capex (2019-20)"},{"$f":"IF(COUNTA($H$16:R$16)<SUM($11:$11), \"Actual gross capex (\"&S$4&\")\", \"\")","v":"Actual gross capex (2020-21)"},{"$f":"IF(COUNTA($H$16:S$16)<SUM($11:$11), \"Actual gross capex (\"&T$4&\")\", \"\")","v":"Actual gross capex (2021-22)"},{"$f":"IF(COUNTA($H$16:T$16)<SUM($11:$11), \"Actual gross capex (\"&U$4&\")\", \"\")","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$16:U$16)<SUM($11:$11), \"Actual gross capex (\"&V$4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$16:V$16)<SUM($11:$11), \"Actual gross capex (\"&W$4&\")\", \"\")","v":"Actual gross capex (2024-25)"},{"$f":"IF(COUNTA($H$16:W$16)<SUM($11:$11), \"Actual gross capex (\"&X$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:X$16)<SUM($11:$11), \"Actual gross capex (\"&Y$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Y$16)<SUM($11:$11), \"Actual gross capex (\"&Z$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Z$16)<SUM($11:$11), \"Actual gross capex (\"&AA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AA$16)<SUM($11:$11), \"Actual gross capex (\"&AB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AB$16)<SUM($11:$11), \"Actual gross capex (\"&AC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AC$16)<SUM($11:$11), \"Actual gross capex (\"&AD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AD$16)<SUM($11:$11), \"Actual gross capex (\"&AE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AE$16)<SUM($11:$11), \"Actual gross capex (\"&AF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AF$16)<SUM($11:$11), \"Actual gross capex (\"&AG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AG$16)<SUM($11:$11), \"Actual gross capex (\"&AH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AH$16)<SUM($11:$11), \"Actual gross capex (\"&AI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AI$16)<SUM($11:$11), \"Actual gross capex (\"&AJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AJ$16)<SUM($11:$11), \"Actual gross capex (\"&AK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AK$16)<SUM($11:$11), \"Actual gross capex (\"&AL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AL$16)<SUM($11:$11), \"Actual gross capex (\"&AM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AM$16)<SUM($11:$11), \"Actual gross capex (\"&AN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AN$16)<SUM($11:$11), \"Actual gross capex (\"&AO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AO$16)<SUM($11:$11), \"Actual gross capex (\"&AP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AP$16)<SUM($11:$11), \"Actual gross capex (\"&AQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AQ$16)<SUM($11:$11), \"Actual gross capex (\"&AR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AR$16)<SUM($11:$11), \"Actual gross capex (\"&AS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AS$16)<SUM($11:$11), \"Actual gross capex (\"&AT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AT$16)<SUM($11:$11), \"Actual gross capex (\"&AU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AU$16)<SUM($11:$11), \"Actual gross capex (\"&AV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AV$16)<SUM($11:$11), \"Actual gross capex (\"&AW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AW$16)<SUM($11:$11), \"Actual gross capex (\"&AX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AX$16)<SUM($11:$11), \"Actual gross capex (\"&AY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AY$16)<SUM($11:$11), \"Actual gross capex (\"&AZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AZ$16)<SUM($11:$11), \"Actual gross capex (\"&BA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BA$16)<SUM($11:$11), \"Actual gross capex (\"&BB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BB$16)<SUM($11:$11), \"Actual gross capex (\"&BC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BC$16)<SUM($11:$11), \"Actual gross capex (\"&BD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BD$16)<SUM($11:$11), \"Actual gross capex (\"&BE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BE$16)<SUM($11:$11), \"Actual gross capex (\"&BF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BF$16)<SUM($11:$11), \"Actual gross capex (\"&BG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BG$16)<SUM($11:$11), \"Actual gross capex (\"&BH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BH$16)<SUM($11:$11), \"Actual gross capex (\"&BI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BI$16)<SUM($11:$11), \"Actual gross capex (\"&BJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BJ$16)<SUM($11:$11), \"Actual gross capex (\"&BK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BK$16)<SUM($11:$11), \"Actual gross capex (\"&BL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BL$16)<SUM($11:$11), \"Actual gross capex (\"&BM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BM$16)<SUM($11:$11), \"Actual gross capex (\"&BN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BN$16)<SUM($11:$11), \"Actual gross capex (\"&BO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BO$16)<SUM($11:$11), \"Actual gross capex (\"&BP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BP$16)<SUM($11:$11), \"Actual gross capex (\"&BQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BQ$16)<SUM($11:$11), \"Actual gross capex (\"&BR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BR$16)<SUM($11:$11), \"Actual gross capex (\"&BS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BS$16)<SUM($11:$11), \"Actual gross capex (\"&BT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BT$16)<SUM($11:$11), \"Actual gross capex (\"&BU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BU$16)<SUM($11:$11), \"Actual gross capex (\"&BV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BV$16)<SUM($11:$11), \"Actual gross capex (\"&BW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BW$16)<SUM($11:$11), \"Actual gross capex (\"&BX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BX$16)<SUM($11:$11), \"Actual gross capex (\"&BY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BY$16)<SUM($11:$11), \"Actual gross capex (\"&BZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BZ$16)<SUM($11:$11), \"Actual gross capex (\"&CA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CA$16)<SUM($11:$11), \"Actual gross capex (\"&CB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CB$16)<SUM($11:$11), \"Actual gross capex (\"&CC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CC$16)<SUM($11:$11), \"Actual gross capex (\"&CD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CD$16)<SUM($11:$11), \"Actual gross capex (\"&CE$4&\")\", \"\")","v":""}]
[]
[null,null,null,1,{"$f":"'RAB input'!E25","v":"Sub-transmission lines"},null,38.644720604921879,4.9749999999999996,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":22.937000000000001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":39.521999999999998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":6.4130000000000003},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":6.9390000000000001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":17.892540284748964},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":3.4765468352114648},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":1.6185004221734205},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":1.3605419617361945},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":24.897730883532958},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":5.0319619939437423},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":1.1920699387034857},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":1.8829798078875462},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0.18895273194296872},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,2,{"$f":"'RAB input'!E26","v":"Distribution Lines"},null,564.60788992445055,118.056,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":77.063000000000002},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":128.22999999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":89.537000000000006},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":68.100999999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":77.921367580401025},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":-138.37959197327254},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":115.82395719843464},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":76.949592992871956},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":103.47232410572927},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":92.148206437136594},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":100.78412037411715},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":73.914348800570949},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":103.20880050201434},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":138.63582692017687},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":155.76364049249062},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,3,{"$f":"'RAB input'!E27","v":"Substations"},null,238.87475955844056,50.773000000000003,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":60.027000000000001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":161.892},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":83.007000000000005},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":94.369},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":88.320591978263309},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":209.41623543449273},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":33.862537214172363},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":64.109255012534419},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":66.336677659921136},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":75.235456519589931},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":40.387502357593434},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":54.417184356495511},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":55.811420461248979},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":49.460533097942296},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":47.549755903477021},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,4,{"$f":"'RAB input'!E28","v":"Distribution Transformers"},null,68.912879939250018,11.6,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":19.227},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":14.471},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":13.111000000000001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":16.760999999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":10.131},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":40.620967767359247},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":4.5291635607090557},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":7.594469819570941},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":12.560314034078969},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":1.5504665738646775},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":9.4222880598738339},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":4.2944980312090379},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":7.5092687610913691},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":14.872906002740178},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":14.298330521534057},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,5,{"$f":"'RAB input'!E29","v":"LVS"},null,306.47275437433689,45.96,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":49.125999999999998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":52.503999999999998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":75.843000000000004},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":93.001999999999995},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":66.338999999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":99.791060585442764},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":82.151502767958874},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":144.10539847435726},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":126.78077280093879},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":91.534357933419884},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":115.63176305155844},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":113.09117324410846},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":143.49816392158652},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":138.83754445861231},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":155.99027929745105},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,6,{"$f":"'RAB input'!E30","v":"Communications"},null,14.106207088429038,1.4710000000000001,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.21},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0.68799999999999994},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":1.669},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":9.0719999999999992},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":12.585432493099056},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":12.982432325914841},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":9.0497801741330655},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":29.292159124132528},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":2.0678700900975135},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":4.2964212613717372},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":6.2072045815076242},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":5.3628752618576891},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":16.505852355889743},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":10.565510083986329},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":10.157339479023443},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,7,{"$f":"'RAB input'!E31","v":"Contributions"},null,-468.66399717439776,-152.51900000000001,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},-65.593999999999994,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,8,{"$f":"'RAB input'!E32","v":"Land"},null,-0.36523731005496329,0.86299999999999999,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.14799999999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":4.125},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0.249},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":-5.8767667684358296},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":2.054357326801401},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0.66757006000000008},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":7.2726469000000007},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,9,{"$f":"'RAB input'!E33","v":"Substation Land"},null,0,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.28100000000000003},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":4.1280000000000001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0.30299999999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0.88200000000000001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0.4702820630980768},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":6.2261957237247296},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":2.7084056432438903E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":4.3552193282905667E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0.15765504999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0.68845177999999996},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":8.1271250000000003E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":-8.1271250000753081E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,10,{"$f":"'RAB input'!E34","v":"Easements"},null,0,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.189},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":1.8149999999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0.879},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0.59},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0.93023890725621283},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0.43954814540868975},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0.34239217333993932},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0.55075809656618346},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0.41202001633664709},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0.50777391233986391},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0.49502456915412285},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0.3704658754950112},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0.44144381799352433},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0.66498657369999847},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0.93316354300731097},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,11,{"$f":"'RAB input'!E35","v":"Buildings-Pre 2020"},null,-1.0892228773449211,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.39100000000000001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":6.08},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0.155},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":5.8000000000000003E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":9.2392357805995862E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":7.8534100064443866},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":6.7637015687003723},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,12,{"$f":"'RAB input'!E36","v":"Vehicles - 15 years"},null,26.279115312398577,1.738,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":11.885999999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":9.2780000000000005},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":12.183},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":12.750999999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":18.488806028192894},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":5.0172769804992363},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":1.8470380316901105},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":2.5603262228669705},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":2.3022790120790075},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":1.2837493604810266},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0.84541801431425034},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":4.4293281208270532},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":8.0784879447476854},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":7.1038679620820382},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":3.63888495012174},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,13,{"$f":"'RAB input'!E37","v":"Vehicles - 10 years"},null,0,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":3.2128772268467429},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":6.408584024123126},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":7.1010059084855524},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":8.377401167068399},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":8.2548578116514566},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":8.1328116875932892},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":3.3378902516228552},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":5.7734901582600893},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":5.3111325857995961},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":2.7205742755532536},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,14,{"$f":"'RAB input'!E38","v":"Light Vehicles"},null,10.69838812587451,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":11.199},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":4.9359999999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":6.633},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":7.29},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":5.9376092219197014},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":6.2575366399999997},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":5.4786675600000008},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":8.9400375799999985},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":9.6786548600000017},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":8.5939791999999997},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":4.0301585400000004},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":6.7808530700628316},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":11.728914660000001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":19.601245135908879},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":10.040540774325004},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,15,{"$f":"'RAB input'!E39","v":"IT"},null,51.287134714515169,0.40100000000000002,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":7.0880000000000001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":34.872999999999998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":27.530999999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":38.399000000000001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":56.489946379139703},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":40.853382917976063},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":52.503078713320114},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":61.477570434453575},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":63.206744194874837},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":76.317454808653494},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":7.8130614051489848},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":-14.917647522821246},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":2.4880513308967513},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":6.5991912955071825},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":7.0585528437102623},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,16,{"$f":"'RAB input'!E40","v":"Plant & Tools/Office Furniture"},null,31.49849767633583,0.32700000000000001,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":10.375},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":18.515999999999998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":16.318999999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":10.128},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":18.988792706075081},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":9.2954085547111109},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":9.2253976735676488},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":13.909285619915627},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":3.444091510000042},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":6.6600952636687589},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":3.75640737255363},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":8.9007805064877665},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":3.4265549399999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":3.5682068064297523},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":3.1},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,17,{"$f":"'RAB input'!E41","v":"Distribution Lines-Refurbish and Shorter Life"},null,null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":5.4001844470768043},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":6.4178557647608283},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":8.6693272709965736},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":7.5045899579939928},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":7.3296518768012104},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,18,{"$f":"'RAB input'!E42","v":"Substations-Refurbish and Shorter Life"},null,null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0.81797784361648762},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0.4473335423314973},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":9.2474983365156846E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":1.8895984255344629},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":1.8455503530030939},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,19,{"$f":"'RAB input'!E43","v":"Network Electronics"},null,null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":9.4999003172789642},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":12.589717746481265},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":22.216084926094119},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":22.388454967640445},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":21.86656191621023},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,20,{"$f":"'RAB input'!E44","v":0},null,null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,21,{"$f":"'RAB input'!E45","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,22,{"$f":"'RAB input'!E46","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,23,{"$f":"'RAB input'!E47","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,24,{"$f":"'RAB input'!E48","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,25,{"$f":"'RAB input'!E49","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,26,{"$f":"'RAB input'!E50","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,27,{"$f":"'RAB input'!E51","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,28,{"$f":"'RAB input'!E52","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,29,{"$f":"'RAB input'!E53","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,30,{"$f":"'RAB input'!E54","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,31,{"$f":"'RAB input'!E55","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,32,{"$f":"'RAB input'!E56","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,33,{"$f":"'RAB input'!E57","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,34,{"$f":"'RAB input'!E58","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,35,{"$f":"'RAB input'!E59","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,36,{"$f":"'RAB input'!E60","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,37,{"$f":"'RAB input'!E61","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,38,{"$f":"'RAB input'!E62","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,39,{"$f":"'RAB input'!E63","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,40,{"$f":"'RAB input'!E64","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,41,{"$f":"'RAB input'!E65","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,42,{"$f":"'RAB input'!E66","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,43,{"$f":"'RAB input'!E67","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,44,{"$f":"'RAB input'!E68","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,45,{"$f":"'RAB input'!E69","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,46,{"$f":"'RAB input'!E70","v":"WIP"},null,67.16865072126987,69.391000000000005,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":96.945999999999998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":-76.048000000000002},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":60.261000000000003},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":4.423},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,47,{"$f":"'RAB input'!E71","v":"Spare straight-line tax asset class"},null,null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,48,{"$f":"'RAB input'!E72","v":"Buildings "},null,null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":5.3248962314748702},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":6.3975255694324922},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":21.059792240282917},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":4.8181795436723638},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":16.966836456992688},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,49,{"$f":"'RAB input'!E73","v":"In-house software"},null,null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":72.255645994009868},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":113.25613300490382},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":57.112261788446347},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":58.197597124466618},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":63.140337316298996},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,50,{"$f":"'RAB input'!E74","v":"Equity raising costs"},null,0,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":2.6080863368778564},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":13.611106511031098},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G18:G67)","v":948.43254067842554},{"$f":"SUM(H18:H67)","v":153.036},369.70108633687784,405.01,393.84399999999999,362.76499999999993,309.24299999999999,306.94421690691041,322.86768357005485,420.04831076757552,432.21551545110196,378.86693442482147,392.07770603557515,400.89202418171254,467.80934279485706,497.29201784219333,522.40000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT18:BT67)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[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$4 & \")\")","v":"Actual immediately expensed capex (2009-10)"},{"$f":"IF(I$16=\"\", \"\", \"Actual immediately expensed capex (\" & I$4 & \")\")","v":"Actual immediately expensed capex (2010-11)"},"Actual immediately expensed capex (2011-12)","Actual immediately expensed capex (2012-13)","Actual immediately expensed capex (2013-14)","Actual immediately expensed capex (2014-15)","Actual immediately expensed capex (2015-16)","Actual immediately expensed capex (2016-17)","Actual immediately expensed capex (2017-18)","Actual immediately expensed capex (2018-19)","Actual immediately expensed capex (2019-20)","Actual immediately expensed capex (2020-21)","Actual immediately expensed capex (2021-22)","Actual immediately expensed capex (2022-23)","Actual immediately expensed capex (2023-24)","Actual immediately expensed capex (2024-25)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual immediately expensed capex (\" & BU$4 & \")\")","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"E18","v":"Sub-transmission lines"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.71288155000000009,1.16227079,0.11059461,0,1.218829047443754]
[null,null,null,null,"Distribution Lines",null,null,null,null,null,null,null,null,null,null,null,null,null,52.009140840000001,37.731960280000003,52.19173061,68.832430459999998,86.062999294711105]
[null,null,null,null,"Substations",null,null,null,null,null,null,null,null,null,null,null,null,null,23.40473446,32.814325119999999,31.8058789,28.819592760000003,19.940085726088885]
[null,null,null,null,"Distribution Transformers",null,null,null,null,null,null,null,null,null,null,null,null,null,4.0026169400000002,1.43659454,2.83996856,6.07023476,0.95378701046255054]
[null,null,null,null,"LVS",null,null,null,null,null,null,null,null,null,null,null,null,null,67.280729199999996,67.835778450000007,81.907687260000003,78.405235450000006,1.4795471540844263]
[null,null,null,null,"Communications",null,null,null,null,null,null,null,null,null,null,null,null,null,3.7452259700000003,3.31023903,9.6609259200000004,6.15629632,4.6282376392396438]
[null,null,null,null,"Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0]
[null,null,null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.24433621999999999,0]
[null,null,null,null,"Substation Land",null,null,null,null,null,null,null,null,null,null,null,null,null,3.7915700000000002E-3,-4.1212799999999997E-3,0,0,0.15937466552995563]
[null,null,null,null,"Easements",null,null,null,null,null,null,null,null,null,null,null,null,null,2.0130919999999997E-2,1.88036E-2,9.7898399999999993E-3,2.234129E-2,0]
[null,null,null,null,"Buildings-Pre 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Vehicles - 15 years",null,null,null,null,null,null,null,null,null,null,null,null,null,1.042087E-2,2.4362769999999999E-2,1.2611509999999999E-2,1.520754E-2,0.39473979632989087]
[null,null,null,null,"Vehicles - 10 years",null,null,null,null,null,null,null,null,null,null,null,null,null,0.10005607000000001,1.835935E-2,9.0131299999999994E-3,1.136976E-2,0]
[null,null,null,null,"Light Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,0.52252074999999998,-0.93131831999999992,0.25564367999999998,2.4752485600000003,0.67271373141621404]
[null,null,null,null,"Plant & Tools/Office Furniture",null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0749999999999998E-4,2.31694E-3,4.2863100000000006E-3,7.3253100000000007E-3,0.524465769346387]
[null,null,null,null,"Distribution Lines-Refurbish and Shorter Life",null,null,null,null,null,null,null,null,null,null,null,null,null,3.2639602700000001,3.9614265899999999,5.0741838000000001,4.3727637499999998,6.4407957368695534]
[null,null,null,null,"Substations-Refurbish and Shorter Life",null,null,null,null,null,null,null,null,null,null,null,null,null,0.49439926000000001,0.27611699000000001,5.4125889999999996E-2,1.1010285099999999,2.5219469241458849]
[null,null,null,null,"Network Electronics",null,null,null,null,null,null,null,null,null,null,null,null,null,5.74189595,7.7710133200000007,13.00314253,13.045272949999999,3.2687949599941959]
[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,{"$f":"E50","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,77]
[null,null,null,null,"WIP"]
[null,null,null,null,"Spare straight-line tax asset class"]
[null,null,null,null,"Buildings ",null,null,null,null,null,null,null,null,null,null,null,null,null,0.21641192000000001,0.32478580000000001,0.46704024999999999,0.16187446,0.90352633394065252]
[null,null,null,null,"In-house software",null,null,null,null,null,null,null,null,null,null,null,null,null,4.9536126700000001,7.0717275800000001,5.86820232,21.828965420000003,3.7703952827530665]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H72:H121)","v":0},0,0,0,0,0,0,0,0,0,0,166.48212171000006,162.82464155,203.27482511999997,231.56952352000005,132.94023907235615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS72:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual asset disposals - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H$16=\"\", \"\", \"Actual asset disposals \n(\" & H$4 & \")\")","v":"Actual asset disposals \n(2009-10)"},{"$f":"IF(I$16=\"\", \"\", \"Actual asset disposals \n(\" & I$4 & \")\")","v":"Actual asset disposals \n(2010-11)"},"Actual asset disposals \n(2011-12)","Actual asset disposals \n(2012-13)","Actual asset disposals \n(2013-14)","Actual asset disposals \n(2014-15)","Actual asset disposals \n(2015-16)","Actual asset disposals \n(2016-17)","Actual asset disposals \n(2017-18)","Actual asset disposals \n(2018-19)","Actual asset disposals \n(2019-20)","Actual asset disposals \n(2020-21)","Actual asset disposals \n(2021-22)","Actual asset disposals \n(2022-23)","Actual asset disposals \n(2023-24)","Actual asset disposals \n(2024-25)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual asset disposals \n(\" & BU$4 & \")\")","v":""},"","","","","","","","","",""]
[null,null,null,null,"Distribution Lines",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Distribution Transformers",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Contributions",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Substation Land",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":5.3650000000000002},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":7.0000000000648641E-2},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0.97133871434989194},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Vehicles - 10 years",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0.51676688999999998},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0.16246472999999997},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0.11975225},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0.17338104000000001},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0.20806719000000001},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0.32373989000000003},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0.41166220000381465},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0.60538426000000001},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0.60082175999999987},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0.42883286564678202},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Plant & Tools/Office Furniture",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Substations-Refurbish and Shorter Life",null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Network Electronics",null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Spare straight-line tax asset class",null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Equity raising costs",null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,{"$f":"\"TAB remaining life (as at \n\"&$G$4&\")\"","v":"TAB remaining life (as at \n2008-09)"},{"$f":"IF(H$10<>\"\", \"Tax standard life (\" &H$10&\")\", \"\")","v":"Tax standard life (2009-10)"},{"$f":"IF(I$10<>\"\", \"Tax standard life (\" &I$10&\")\", \"\")","v":"Tax standard life (2010-15)"},"","","","","Tax standard life (2015-20)","","","","","Tax standard life (2020-25)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"Tax standard life (\" &BU$10&\")\", \"\")","v":""},"","","","","","","","","",""]
[null,null,null,null,"Distribution Lines",null,22.416851714737284,47.5,47.5,null,null,null,null,47.5,null,null,null,null,47.5]
[null,null,null,null,"Substations",null,23.531730941127773,40,40,null,null,null,null,40,null,null,null,null,40]
[null,null,null,null,"Communications",null,7.462972080576785,10,10,null,null,null,null,10,null,null,null,null,10]
[null,null,null,null,"Substation Land",null,"n/a","n/a","n/a",null,null,null,null,"n/a",null,null,null,null,"n/a"]
[null,null,null,null,"Vehicles - 10 years",null,0,"n/a",15,null,null,null,null,15,null,null,null,null,15]
[null,null,null,null,"IT",null,6,4,4,null,null,null,null,4,null,null,null,null,4]
[null,null,null,null,"Substations-Refurbish and Shorter Life",null,"n/a","n/a","n/a",null,null,null,null,"n/a",null,null,null,null,20]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"WIP",null,"n/a","n/a","n/a"]
[null,null,null,null,"Spare straight-line tax asset class"]
[]
[null,null,null,"RAB standard lives (years)"]
[null,null,null,null,"Substations",null,null,{"$f":"'RAB input'!F189","v":45},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":45},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":45},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":45},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"LVS",null,null,{"$f":"'RAB input'!F191","v":55},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":55},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":55},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":55},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Substation Land",null,null,{"$f":"'RAB input'!F195","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Vehicles - 15 years",null,null,{"$f":"'RAB input'!F198","v":20},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":20},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":15},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":15},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"IT",null,null,{"$f":"'RAB input'!F201","v":5},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":5},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":5},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":5},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Plant & Tools/Office Furniture",null,null,{"$f":"'RAB input'!F202","v":10},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":10},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":10},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":10},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Substations-Refurbish and Shorter Life",null,null,{"$f":"'RAB input'!F204","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":20},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"'RAB input'!F207","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"'RAB input'!F211","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"'RAB input'!F213","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"'RAB input'!F217","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"'RAB input'!F220","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"'RAB input'!F222","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"'RAB input'!F223","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"'RAB input'!F226","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"'RAB input'!F229","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"WIP",null,null,{"$f":"'RAB input'!F232","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,"In-house software",null,null,{"$f":"'RAB input'!F235","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":5},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0))","v":0}]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H11<1, \"Final year TAB adjustments (\"&H$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$285:H$285)=SUM($H$11:I$11)-1, \"Final year TAB adjustments (\" & I$4 & \")\", IF(OR(I$286:I$335<>\"\"), \"Mid-period asset adjustment (\" & I$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:I$285)=SUM($H$11:J$11)-1, \"Final year TAB adjustments (\" & J$4 & \")\", IF(OR(J$286:J$335<>\"\"), \"Mid-period asset adjustment (\" & J$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:J$285)=SUM($H$11:K$11)-1, \"Final year TAB adjustments (\" & K$4 & \")\", IF(OR(K$286:K$335<>\"\"), \"Mid-period asset adjustment (\" & K$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:K$285)=SUM($H$11:L$11)-1, \"Final year TAB adjustments (\" & L$4 & \")\", IF(OR(L$286:L$335<>\"\"), \"Mid-period asset adjustment (\" & L$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:L$285)=SUM($H$11:M$11)-1, \"Final year TAB adjustments (\" & M$4 & \")\", IF(OR(M$286:M$335<>\"\"), \"Mid-period asset adjustment (\" & M$4 & \")\", \"\"))","v":"Final year TAB adjustments (2014-15)"},{"$f":"IF(COUNTA($H$285:M$285)=SUM($H$11:N$11)-1, \"Final year TAB adjustments (\" & N$4 & \")\", IF(OR(N$286:N$335<>\"\"), \"Mid-period asset adjustment (\" & N$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:N$285)=SUM($H$11:O$11)-1, \"Final year TAB adjustments (\" & O$4 & \")\", IF(OR(O$286:O$335<>\"\"), \"Mid-period asset adjustment (\" & O$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:O$285)=SUM($H$11:P$11)-1, \"Final year TAB adjustments (\" & P$4 & \")\", IF(OR(P$286:P$335<>\"\"), \"Mid-period asset adjustment (\" & P$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:P$285)=SUM($H$11:Q$11)-1, \"Final year TAB adjustments (\" & Q$4 & \")\", IF(OR(Q$286:Q$335<>\"\"), \"Mid-period asset adjustment (\" & Q$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Q$285)=SUM($H$11:R$11)-1, \"Final year TAB adjustments (\" & R$4 & \")\", IF(OR(R$286:R$335<>\"\"), \"Mid-period asset adjustment (\" & R$4 & \")\", \"\"))","v":"Final year TAB adjustments (2019-20)"},{"$f":"IF(COUNTA($H$285:R$285)=SUM($H$11:S$11)-1, \"Final year TAB adjustments (\" & S$4 & \")\", IF(OR(S$286:S$335<>\"\"), \"Mid-period asset adjustment (\" & S$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:S$285)=SUM($H$11:T$11)-1, \"Final year TAB adjustments (\" & T$4 & \")\", IF(OR(T$286:T$335<>\"\"), \"Mid-period asset adjustment (\" & T$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:T$285)=SUM($H$11:U$11)-1, \"Final year TAB adjustments (\" & U$4 & \")\", IF(OR(U$286:U$335<>\"\"), \"Mid-period asset adjustment (\" & U$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:U$285)=SUM($H$11:V$11)-1, \"Final year TAB adjustments (\" & V$4 & \")\", IF(OR(V$286:V$335<>\"\"), \"Mid-period asset adjustment (\" & V$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:V$285)=SUM($H$11:W$11)-1, \"Final year TAB adjustments (\" & W$4 & \")\", IF(OR(W$286:W$335<>\"\"), \"Mid-period asset adjustment (\" & W$4 & \")\", \"\"))","v":"Final year TAB adjustments (2024-25)"},{"$f":"IF(COUNTA($H$285:W$285)=SUM($H$11:X$11)-1, \"Final year TAB adjustments (\" & X$4 & \")\", IF(OR(X$286:X$335<>\"\"), \"Mid-period asset adjustment (\" & X$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:X$285)=SUM($H$11:Y$11)-1, \"Final year TAB adjustments (\" & Y$4 & \")\", IF(OR(Y$286:Y$335<>\"\"), \"Mid-period asset adjustment (\" & Y$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Y$285)=SUM($H$11:Z$11)-1, \"Final year TAB adjustments (\" & Z$4 & \")\", IF(OR(Z$286:Z$335<>\"\"), \"Mid-period asset adjustment (\" & Z$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Z$285)=SUM($H$11:AA$11)-1, \"Final year TAB adjustments (\" & AA$4 & \")\", IF(OR(AA$286:AA$335<>\"\"), \"Mid-period asset adjustment (\" & AA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AA$285)=SUM($H$11:AB$11)-1, \"Final year TAB adjustments (\" & AB$4 & \")\", IF(OR(AB$286:AB$335<>\"\"), \"Mid-period asset adjustment (\" & AB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AB$285)=SUM($H$11:AC$11)-1, \"Final year TAB adjustments (\" & AC$4 & \")\", IF(OR(AC$286:AC$335<>\"\"), \"Mid-period asset adjustment (\" & AC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AC$285)=SUM($H$11:AD$11)-1, \"Final year TAB adjustments (\" & AD$4 & \")\", IF(OR(AD$286:AD$335<>\"\"), \"Mid-period asset adjustment (\" & AD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AD$285)=SUM($H$11:AE$11)-1, \"Final year TAB adjustments (\" & AE$4 & \")\", IF(OR(AE$286:AE$335<>\"\"), \"Mid-period asset adjustment (\" & AE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AE$285)=SUM($H$11:AF$11)-1, \"Final year TAB adjustments (\" & AF$4 & \")\", IF(OR(AF$286:AF$335<>\"\"), \"Mid-period asset adjustment (\" & AF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AF$285)=SUM($H$11:AG$11)-1, \"Final year TAB adjustments (\" & AG$4 & \")\", IF(OR(AG$286:AG$335<>\"\"), \"Mid-period asset adjustment (\" & AG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AG$285)=SUM($H$11:AH$11)-1, \"Final year TAB adjustments (\" & AH$4 & \")\", IF(OR(AH$286:AH$335<>\"\"), \"Mid-period asset adjustment (\" & AH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AH$285)=SUM($H$11:AI$11)-1, \"Final year TAB adjustments (\" & AI$4 & \")\", IF(OR(AI$286:AI$335<>\"\"), \"Mid-period asset adjustment (\" & AI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AI$285)=SUM($H$11:AJ$11)-1, \"Final year TAB adjustments (\" & AJ$4 & \")\", IF(OR(AJ$286:AJ$335<>\"\"), \"Mid-period asset adjustment (\" & AJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AJ$285)=SUM($H$11:AK$11)-1, \"Final year TAB adjustments (\" & AK$4 & \")\", IF(OR(AK$286:AK$335<>\"\"), \"Mid-period asset adjustment (\" & AK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AK$285)=SUM($H$11:AL$11)-1, \"Final year TAB adjustments (\" & AL$4 & \")\", IF(OR(AL$286:AL$335<>\"\"), \"Mid-period asset adjustment (\" & AL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AL$285)=SUM($H$11:AM$11)-1, \"Final year TAB adjustments (\" & AM$4 & \")\", IF(OR(AM$286:AM$335<>\"\"), \"Mid-period asset adjustment (\" & AM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AM$285)=SUM($H$11:AN$11)-1, \"Final year TAB adjustments (\" & AN$4 & \")\", IF(OR(AN$286:AN$335<>\"\"), \"Mid-period asset adjustment (\" & AN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AN$285)=SUM($H$11:AO$11)-1, \"Final year TAB adjustments (\" & AO$4 & \")\", IF(OR(AO$286:AO$335<>\"\"), \"Mid-period asset adjustment (\" & AO$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AO$285)=SUM($H$11:AP$11)-1, \"Final year TAB adjustments (\" & AP$4 & \")\", IF(OR(AP$286:AP$335<>\"\"), \"Mid-period asset adjustment (\" & AP$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AP$285)=SUM($H$11:AQ$11)-1, \"Final year TAB adjustments (\" & AQ$4 & \")\", IF(OR(AQ$286:AQ$335<>\"\"), \"Mid-period asset adjustment (\" & AQ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AQ$285)=SUM($H$11:AR$11)-1, \"Final year TAB adjustments (\" & AR$4 & \")\", IF(OR(AR$286:AR$335<>\"\"), \"Mid-period asset adjustment (\" & AR$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AR$285)=SUM($H$11:AS$11)-1, \"Final year TAB adjustments (\" & AS$4 & \")\", IF(OR(AS$286:AS$335<>\"\"), \"Mid-period asset adjustment (\" & AS$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AS$285)=SUM($H$11:AT$11)-1, \"Final year TAB adjustments (\" & AT$4 & \")\", IF(OR(AT$286:AT$335<>\"\"), \"Mid-period asset adjustment (\" & AT$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AT$285)=SUM($H$11:AU$11)-1, \"Final year TAB adjustments (\" & AU$4 & \")\", IF(OR(AU$286:AU$335<>\"\"), \"Mid-period asset adjustment (\" & AU$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AU$285)=SUM($H$11:AV$11)-1, \"Final year TAB adjustments (\" & AV$4 & \")\", IF(OR(AV$286:AV$335<>\"\"), \"Mid-period asset adjustment (\" & AV$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AV$285)=SUM($H$11:AW$11)-1, \"Final year TAB adjustments (\" & AW$4 & \")\", IF(OR(AW$286:AW$335<>\"\"), \"Mid-period asset adjustment (\" & AW$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AW$285)=SUM($H$11:AX$11)-1, \"Final year TAB adjustments (\" & AX$4 & \")\", IF(OR(AX$286:AX$335<>\"\"), \"Mid-period asset adjustment (\" & AX$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AX$285)=SUM($H$11:AY$11)-1, \"Final year TAB adjustments (\" & AY$4 & \")\", IF(OR(AY$286:AY$335<>\"\"), \"Mid-period asset adjustment (\" & AY$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AY$285)=SUM($H$11:AZ$11)-1, \"Final year TAB adjustments (\" & AZ$4 & \")\", IF(OR(AZ$286:AZ$335<>\"\"), \"Mid-period asset adjustment (\" & AZ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AZ$285)=SUM($H$11:BA$11)-1, \"Final year TAB adjustments (\" & BA$4 & \")\", IF(OR(BA$286:BA$335<>\"\"), \"Mid-period asset adjustment (\" & BA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BA$285)=SUM($H$11:BB$11)-1, \"Final year TAB adjustments (\" & BB$4 & \")\", IF(OR(BB$286:BB$335<>\"\"), \"Mid-period asset adjustment (\" & BB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BB$285)=SUM($H$11:BC$11)-1, \"Final year TAB adjustments (\" & BC$4 & \")\", IF(OR(BC$286:BC$335<>\"\"), \"Mid-period asset adjustment (\" & BC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BC$285)=SUM($H$11:BD$11)-1, \"Final year TAB adjustments (\" & BD$4 & \")\", IF(OR(BD$286:BD$335<>\"\"), \"Mid-period asset adjustment (\" & BD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BD$285)=SUM($H$11:BE$11)-1, \"Final year TAB adjustments (\" & BE$4 & \")\", IF(OR(BE$286:BE$335<>\"\"), \"Mid-period asset adjustment (\" & BE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BE$285)=SUM($H$11:BF$11)-1, \"Final year TAB adjustments (\" & BF$4 & \")\", IF(OR(BF$286:BF$335<>\"\"), \"Mid-period asset adjustment (\" & BF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BF$285)=SUM($H$11:BG$11)-1, \"Final year TAB adjustments (\" & BG$4 & \")\", IF(OR(BG$286:BG$335<>\"\"), \"Mid-period asset adjustment (\" & BG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BG$285)=SUM($H$11:BH$11)-1, \"Final year TAB adjustments (\" & BH$4 & \")\", IF(OR(BH$286:BH$335<>\"\"), \"Mid-period asset adjustment (\" & BH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BH$285)=SUM($H$11:BI$11)-1, \"Final year TAB adjustments (\" & BI$4 & \")\", IF(OR(BI$286:BI$335<>\"\"), \"Mid-period asset adjustment (\" & BI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BI$285)=SUM($H$11:BJ$11)-1, \"Final year TAB adjustments (\" & BJ$4 & \")\", IF(OR(BJ$286:BJ$335<>\"\"), \"Mid-period asset adjustment (\" & BJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BJ$285)=SUM($H$11:BK$11)-1, \"Final year TAB adjustments (\" & BK$4 & \")\", IF(OR(BK$286:BK$335<>\"\"), \"Mid-period asset adjustment (\" & BK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BK$285)=SUM($H$11:BL$11)-1, \"Final year TAB adjustments (\" & BL$4 & \")\", IF(OR(BL$286:BL$335<>\"\"), \"Mid-period asset adjustment (\" & BL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BL$285)=SUM($H$11:BM$11)-1, \"Final year TAB adjustments (\" & BM$4 & \")\", IF(OR(BM$286:BM$335<>\"\"), \"Mid-period asset adjustment (\" & BM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BM$285)=SUM($H$11:BN$11)-1, \"Final year TAB adjustments (\" & BN$4 & \")\", IF(OR(BN$286:BN$335<>\"\"), \"Mid-period asset adjustment (\" & BN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BN$285)=SUM($H$11:BO$11)-1, \"Final year TAB adjustments (\" & BO$4 & \")\", IF(OR(BO$286:BO$335<>\"\"), \"Mid-period asset adjustment (\" & BO$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BO$285)=SUM($H$11:BP$11)-1, \"Final year TAB adjustments (\" & BP$4 & \")\", IF(OR(BP$286:BP$335<>\"\"), \"Mid-period asset adjustment (\" & BP$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BP$285)=SUM($H$11:BQ$11)-1, \"Final year TAB adjustments (\" & BQ$4 & \")\", IF(OR(BQ$286:BQ$335<>\"\"), \"Mid-period asset adjustment (\" & BQ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BQ$285)=SUM($H$11:BR$11)-1, \"Final year TAB adjustments (\" & BR$4 & \")\", IF(OR(BR$286:BR$335<>\"\"), \"Mid-period asset adjustment (\" & BR$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BR$285)=SUM($H$11:BS$11)-1, \"Final year TAB adjustments (\" & BS$4 & \")\", IF(OR(BS$286:BS$335<>\"\"), \"Mid-period asset adjustment (\" & BS$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BS$285)=SUM($H$11:BT$11)-1, \"Final year TAB adjustments (\" & BT$4 & \")\", IF(OR(BT$286:BT$335<>\"\"), \"Mid-period asset adjustment (\" & BT$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BT$285)=SUM($H$11:BU$11)-1, \"Final year TAB adjustments (\" & BU$4 & \")\", IF(OR(BU$286:BU$335<>\"\"), \"Mid-period asset adjustment (\" & BU$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BU$285)=SUM($H$11:BV$11)-1, \"Final year TAB adjustments (\" & BV$4 & \")\", IF(OR(BV$286:BV$335<>\"\"), \"Mid-period asset adjustment (\" & BV$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BV$285)=SUM($H$11:BW$11)-1, \"Final year TAB adjustments (\" & BW$4 & \")\", IF(OR(BW$286:BW$335<>\"\"), \"Mid-period asset adjustment (\" & BW$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BW$285)=SUM($H$11:BX$11)-1, \"Final year TAB adjustments (\" & BX$4 & \")\", IF(OR(BX$286:BX$335<>\"\"), \"Mid-period asset adjustment (\" & BX$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BX$285)=SUM($H$11:BY$11)-1, \"Final year TAB adjustments (\" & BY$4 & \")\", IF(OR(BY$286:BY$335<>\"\"), \"Mid-period asset adjustment (\" & BY$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BY$285)=SUM($H$11:BZ$11)-1, \"Final year TAB adjustments (\" & BZ$4 & \")\", IF(OR(BZ$286:BZ$335<>\"\"), \"Mid-period asset adjustment (\" & BZ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BZ$285)=SUM($H$11:CA$11)-1, \"Final year TAB adjustments (\" & CA$4 & \")\", IF(OR(CA$286:CA$335<>\"\"), \"Mid-period asset adjustment (\" & CA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CA$285)=SUM($H$11:CB$11)-1, \"Final year TAB adjustments (\" & CB$4 & \")\", IF(OR(CB$286:CB$335<>\"\"), \"Mid-period asset adjustment (\" & CB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CB$285)=SUM($H$11:CC$11)-1, \"Final year TAB adjustments (\" & CC$4 & \")\", IF(OR(CC$286:CC$335<>\"\"), \"Mid-period asset adjustment (\" & CC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CC$285)=SUM($H$11:CD$11)-1, \"Final year TAB adjustments (\" & CD$4 & \")\", IF(OR(CD$286:CD$335<>\"\"), \"Mid-period asset adjustment (\" & CD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CD$285)=SUM($H$11:CE$11)-1, \"Final year TAB adjustments (\" & CE$4 & \")\", IF(OR(CE$286:CE$335<>\"\"), \"Mid-period asset adjustment (\" & CE$4 & \")\", \"\"))","v":""}]
[null,null,null,null,{"$f":"E18","v":"Sub-transmission lines"},null,null,null,null,null,null,null,21.100216290124234]
[null,null,null,null,"LVS",null,null,null,null,null,null,null,0]
[null,null,null,null,"Communications",null,null,null,null,null,null,null,7.2698560960308809]
[null,null,null,null,"Easements",null,null,null,null,null,null,null,0.11808789981706409]
[null,null,null,null,"Vehicles - 15 years",null,null,null,null,null,null,null,7.2618861087234992]
[null,null,null,null,"IT",null,null,null,null,null,null,null,51.918456283550945]
[null,null,null,null,"Distribution Lines-Refurbish and Shorter Life"]
[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,"WIP",null,null,null,null,null,null,null,-222.14165072126985]
[null,null,null,null,"Buildings "]
[null,null,null,null,"In-house software"]
[]
[null,null,null,null,{"$f":"E18","v":"Sub-transmission lines"},null,null,null,null,null,null,null,47.5]
[null,null,null,null,"Distribution Transformers",null,null,null,null,null,null,null,40]
[null,null,null,null,"Contributions",null,null,null,null,null,null,null,43.144351678967233]
[null,null,null,null,"Buildings-Pre 2020",null,null,null,null,null,null,null,40]
[null,null,null,null,"Vehicles - 15 years",null,null,null,null,null,null,null,15]
[null,null,null,null,"Light Vehicles",null,null,null,null,null,null,null,6.7]
[null,null,null,null,"Distribution Lines-Refurbish and Shorter Life",null,null,null,null,null,null,null,"n/a"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings ",null,null,null,null,null,null,null,"n/a"]
[null,null,null,null,"Equity raising costs",null,null,null,null,null,null,null,5]
[null,null,null,null,{"$f":"E18","v":"Sub-transmission lines"},null,null,{"$f":"IF(H340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":55},{"$f":"IF(N340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Distribution Transformers",null,null,{"$f":"IF(H343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":45},{"$f":"IF(N343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Communications",null,null,{"$f":"IF(H345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":15},{"$f":"IF(N345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Contributions",null,null,{"$f":"IF(H346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":40.200000000000003},{"$f":"IF(N346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Easements",null,null,{"$f":"IF(H349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":"n/a"},{"$f":"IF(N349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Light Vehicles",null,null,{"$f":"IF(H353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":5},{"$f":"IF(N353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Distribution Lines-Refurbish and Shorter Life",null,null,{"$f":"IF(H356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":"n/a"},{"$f":"IF(N356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Spare straight-line tax asset class",null,null,{"$f":"IF(H386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Buildings ",null,null,{"$f":"IF(H387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":40},{"$f":"IF(N387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CD387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(CD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CE387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(CE$4, RAB_years, 0)), 0)","v":0}]
[]
[null,null,null,null,{"$f":"E19","v":"Distribution Lines"},null,"SL","SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Distribution Transformers",null,"SL","SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Contributions",null,"SL","SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Substation Land",null,"SL","SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Vehicles - 10 years",null,"SL","SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Plant & Tools/Office Furniture",null,"SL","SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Distribution Lines-Refurbish and Shorter Life",null,"SL","SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"WIP",null,"SL","SL","SL"]
[null,null,null,null,"Spare straight-line tax asset class",null,"SL","SL","SL",null,null,null,null,"SL",null,null,null,null,"SL",{"$f":"IF(T$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","",""]
[null,null,null,null,"Buildings ",null,"SL","SL","SL",null,null,null,null,"SL",null,null,null,null,"SL",{"$f":"IF(T$10<>\"\", \"SL\", \"\")","v":""},{"$f":"IF(U$10<>\"\", \"SL\", \"\")","v":""},{"$f":"IF(V$10<>\"\", \"SL\", \"\")","v":""},{"$f":"IF(W$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"In-house software",null,"SL","SL","SL",null,null,null,null,"SL",null,null,null,null,"SL",{"$f":"IF(T$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Equity raising costs",null,"SL","SL","SL",null,null,null,null,"SL",null,null,null,null,"SL","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"RAB tracking","index":4,"n_rows":2604,"n_cols":83,"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$4","v":"SAPN - RAB tracking - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,{"$f":"\"Year ($m, real \"&'RAB input'!$G$4&\")\"","v":"Year ($m, real 2009-10)"},{"$f":"'RAB input'!G$4","v":"2009-10"},{"$f":"'RAB input'!H$4","v":"2010-11"},{"$f":"'RAB input'!I$4","v":"2011-12"},{"$f":"'RAB input'!J$4","v":"2012-13"},{"$f":"'RAB input'!K$4","v":"2013-14"},{"$f":"'RAB input'!L$4","v":"2014-15"},{"$f":"'RAB input'!M$4","v":"2015-16"},{"$f":"'RAB input'!N$4","v":"2016-17"},{"$f":"'RAB input'!O$4","v":"2017-18"},{"$f":"'RAB input'!P$4","v":"2018-19"},{"$f":"'RAB input'!Q$4","v":"2019-20"},{"$f":"'RAB input'!R$4","v":"2020-21"},{"$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$4","v":"2075-76"},{"$f":"'RAB input'!BV$4","v":"2076-77"},{"$f":"'RAB input'!BW$4","v":"2077-78"},{"$f":"'RAB input'!BX$4","v":"2078-79"},{"$f":"'RAB input'!BY$4","v":"2079-80"},{"$f":"'RAB input'!BZ$4","v":"2080-81"},{"$f":"'RAB input'!CA$4","v":"2081-82"},{"$f":"'RAB input'!CB$4","v":"2082-83"},{"$f":"'RAB input'!CC$4","v":"2083-84"},{"$f":"'RAB input'!CD$4","v":"2084-85"},{"$f":"'RAB input'!CE$4","v":"2085-86"}]
[null,null,null,null,null,null,0,{"$f":"G5+1","v":1},{"$f":"H5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BT5+1","v":66},67,68,69,70,71,72,73,74,75,76]
[null,null,null,null,{"$f":"\"Asset class \"&E7","v":"Asset class 1"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E7, 'RAB input'!$D$25:$D$74, 0))","v":"Sub-transmission lines"}]
[null,null,null,null,1,"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E7)/'RAB input'!G$15","v":45.278442530579923},{"$f":"(INDEX('RAB input'!H$25:H$74,$E7)-INDEX('RAB input'!H$79:H$128,$E7)-INDEX('RAB input'!H$133:H$182,$E7))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":23.447171266039096},{"$f":"(INDEX('RAB input'!I$25:I$74,$E7)-INDEX('RAB input'!I$79:I$128,$E7)-INDEX('RAB input'!I$133:I$182,$E7))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":38.766555540449993},{"$f":"(INDEX('RAB input'!J$25:J$74,$E7)-INDEX('RAB input'!J$79:J$128,$E7)-INDEX('RAB input'!J$133:J$182,$E7))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":6.2205553840787049},{"$f":"(INDEX('RAB input'!K$25:K$74,$E7)-INDEX('RAB input'!K$79:K$128,$E7)-INDEX('RAB input'!K$133:K$182,$E7))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":6.5803652008769262},{"$f":"(INDEX('RAB input'!L$25:L$74,$E7)-INDEX('RAB input'!L$79:L$128,$E7)-INDEX('RAB input'!L$133:L$182,$E7))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":16.356014050304221},{"$f":"(INDEX('RAB input'!M$25:M$74,$E7)-INDEX('RAB input'!M$79:M$128,$E7)-INDEX('RAB input'!M$133:M$182,$E7))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":3.0904002020271126},{"$f":"(INDEX('RAB input'!N$25:N$74,$E7)-INDEX('RAB input'!N$79:N$128,$E7)-INDEX('RAB input'!N$133:N$182,$E7))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":1.4134782106373218},{"$f":"(INDEX('RAB input'!O$25:O$74,$E7)-INDEX('RAB input'!O$79:O$128,$E7)-INDEX('RAB input'!O$133:O$182,$E7))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":1.1733529112110899},{"$f":"(INDEX('RAB input'!P$25:P$74,$E7)-INDEX('RAB input'!P$79:P$128,$E7)-INDEX('RAB input'!P$133:P$182,$E7))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":21.052430453500779},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E7)-INDEX('RAB input'!Q$79:Q$128,$E7)-INDEX('RAB input'!Q$133:Q$182,$E7))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":4.18052972045811},{"$f":"(INDEX('RAB input'!R$25:R$74,$E7)-INDEX('RAB input'!R$79:R$128,$E7)-INDEX('RAB input'!R$133:R$182,$E7))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0.96270776077679598},{"$f":"(INDEX('RAB input'!S$25:S$74,$E7)-INDEX('RAB input'!S$79:S$128,$E7)-INDEX('RAB input'!S$133:S$182,$E7))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":1.525980835674253},{"$f":"(INDEX('RAB input'!T$25:T$74,$E7)-INDEX('RAB input'!T$79:T$128,$E7)-INDEX('RAB input'!T$133:T$182,$E7))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0.1509607293389221},{"$f":"(INDEX('RAB input'!U$25:U$74,$E7)-INDEX('RAB input'!U$79:U$128,$E7)-INDEX('RAB input'!U$133:U$182,$E7))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E7)-INDEX('RAB input'!V$79:V$128,$E7)-INDEX('RAB input'!V$133:V$182,$E7))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E7)-INDEX('RAB input'!W$79:W$128,$E7)-INDEX('RAB input'!W$133:W$182,$E7))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E7)-INDEX('RAB input'!X$79:X$128,$E7)-INDEX('RAB input'!X$133:X$182,$E7))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E7)-INDEX('RAB input'!Y$79:Y$128,$E7)-INDEX('RAB input'!Y$133:Y$182,$E7))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E7)-INDEX('RAB input'!Z$79:Z$128,$E7)-INDEX('RAB input'!Z$133:Z$182,$E7))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E7)-INDEX('RAB input'!AA$79:AA$128,$E7)-INDEX('RAB input'!AA$133:AA$182,$E7))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E7)-INDEX('RAB input'!AB$79:AB$128,$E7)-INDEX('RAB input'!AB$133:AB$182,$E7))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E7)-INDEX('RAB input'!AC$79:AC$128,$E7)-INDEX('RAB input'!AC$133:AC$182,$E7))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E7)-INDEX('RAB input'!AD$79:AD$128,$E7)-INDEX('RAB input'!AD$133:AD$182,$E7))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E7)-INDEX('RAB input'!AE$79:AE$128,$E7)-INDEX('RAB input'!AE$133:AE$182,$E7))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E7)-INDEX('RAB input'!AF$79:AF$128,$E7)-INDEX('RAB input'!AF$133:AF$182,$E7))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E7)-INDEX('RAB input'!AG$79:AG$128,$E7)-INDEX('RAB input'!AG$133:AG$182,$E7))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E7)-INDEX('RAB input'!AH$79:AH$128,$E7)-INDEX('RAB input'!AH$133:AH$182,$E7))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E7)-INDEX('RAB input'!AI$79:AI$128,$E7)-INDEX('RAB input'!AI$133:AI$182,$E7))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E7)-INDEX('RAB input'!AJ$79:AJ$128,$E7)-INDEX('RAB input'!AJ$133:AJ$182,$E7))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E7)-INDEX('RAB input'!AK$79:AK$128,$E7)-INDEX('RAB input'!AK$133:AK$182,$E7))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E7)-INDEX('RAB input'!AL$79:AL$128,$E7)-INDEX('RAB input'!AL$133:AL$182,$E7))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E7)-INDEX('RAB input'!AM$79:AM$128,$E7)-INDEX('RAB input'!AM$133:AM$182,$E7))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E7)-INDEX('RAB input'!AN$79:AN$128,$E7)-INDEX('RAB input'!AN$133:AN$182,$E7))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E7)-INDEX('RAB input'!AO$79:AO$128,$E7)-INDEX('RAB input'!AO$133:AO$182,$E7))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E7)-INDEX('RAB input'!AP$79:AP$128,$E7)-INDEX('RAB input'!AP$133:AP$182,$E7))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E7)-INDEX('RAB input'!AQ$79:AQ$128,$E7)-INDEX('RAB input'!AQ$133:AQ$182,$E7))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E7)-INDEX('RAB input'!AR$79:AR$128,$E7)-INDEX('RAB input'!AR$133:AR$182,$E7))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E7)-INDEX('RAB input'!AS$79:AS$128,$E7)-INDEX('RAB input'!AS$133:AS$182,$E7))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E7)-INDEX('RAB input'!AT$79:AT$128,$E7)-INDEX('RAB input'!AT$133:AT$182,$E7))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E7)-INDEX('RAB input'!AU$79:AU$128,$E7)-INDEX('RAB input'!AU$133:AU$182,$E7))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E7)-INDEX('RAB input'!AV$79:AV$128,$E7)-INDEX('RAB input'!AV$133:AV$182,$E7))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E7)-INDEX('RAB input'!AW$79:AW$128,$E7)-INDEX('RAB input'!AW$133:AW$182,$E7))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E7)-INDEX('RAB input'!AX$79:AX$128,$E7)-INDEX('RAB input'!AX$133:AX$182,$E7))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E7)-INDEX('RAB input'!AY$79:AY$128,$E7)-INDEX('RAB input'!AY$133:AY$182,$E7))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E7)-INDEX('RAB input'!AZ$79:AZ$128,$E7)-INDEX('RAB input'!AZ$133:AZ$182,$E7))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E7)-INDEX('RAB input'!BA$79:BA$128,$E7)-INDEX('RAB input'!BA$133:BA$182,$E7))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E7)-INDEX('RAB input'!BB$79:BB$128,$E7)-INDEX('RAB input'!BB$133:BB$182,$E7))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E7)-INDEX('RAB input'!BC$79:BC$128,$E7)-INDEX('RAB input'!BC$133:BC$182,$E7))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E7)-INDEX('RAB input'!BD$79:BD$128,$E7)-INDEX('RAB input'!BD$133:BD$182,$E7))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E7)-INDEX('RAB input'!BE$79:BE$128,$E7)-INDEX('RAB input'!BE$133:BE$182,$E7))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E7)-INDEX('RAB input'!BF$79:BF$128,$E7)-INDEX('RAB input'!BF$133:BF$182,$E7))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E7)-INDEX('RAB input'!BG$79:BG$128,$E7)-INDEX('RAB input'!BG$133:BG$182,$E7))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E7)-INDEX('RAB input'!BH$79:BH$128,$E7)-INDEX('RAB input'!BH$133:BH$182,$E7))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E7)-INDEX('RAB input'!BI$79:BI$128,$E7)-INDEX('RAB input'!BI$133:BI$182,$E7))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E7)-INDEX('RAB input'!BJ$79:BJ$128,$E7)-INDEX('RAB input'!BJ$133:BJ$182,$E7))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E7)-INDEX('RAB input'!BK$79:BK$128,$E7)-INDEX('RAB input'!BK$133:BK$182,$E7))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E7)-INDEX('RAB input'!BL$79:BL$128,$E7)-INDEX('RAB input'!BL$133:BL$182,$E7))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E7)-INDEX('RAB input'!BM$79:BM$128,$E7)-INDEX('RAB input'!BM$133:BM$182,$E7))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E7)-INDEX('RAB input'!BN$79:BN$128,$E7)-INDEX('RAB input'!BN$133:BN$182,$E7))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E7)-INDEX('RAB input'!BO$79:BO$128,$E7)-INDEX('RAB input'!BO$133:BO$182,$E7))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E7)-INDEX('RAB input'!BP$79:BP$128,$E7)-INDEX('RAB input'!BP$133:BP$182,$E7))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E7)-INDEX('RAB input'!BQ$79:BQ$128,$E7)-INDEX('RAB input'!BQ$133:BQ$182,$E7))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E7)-INDEX('RAB input'!BR$79:BR$128,$E7)-INDEX('RAB input'!BR$133:BR$182,$E7))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E7)-INDEX('RAB input'!BS$79:BS$128,$E7)-INDEX('RAB input'!BS$133:BS$182,$E7))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E7)-INDEX('RAB input'!BT$79:BT$128,$E7)-INDEX('RAB input'!BT$133:BT$182,$E7))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E7)-INDEX('RAB input'!BU$79:BU$128,$E7)-INDEX('RAB input'!BU$133:BU$182,$E7))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BV$25:BV$74,$E7)-INDEX('RAB input'!BV$79:BV$128,$E7)-INDEX('RAB input'!BV$133:BV$182,$E7))/'RAB input'!BV$15*(1+'RAB input'!BV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BW$25:BW$74,$E7)-INDEX('RAB input'!BW$79:BW$128,$E7)-INDEX('RAB input'!BW$133:BW$182,$E7))/'RAB input'!BW$15*(1+'RAB input'!BW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BX$25:BX$74,$E7)-INDEX('RAB input'!BX$79:BX$128,$E7)-INDEX('RAB input'!BX$133:BX$182,$E7))/'RAB input'!BX$15*(1+'RAB input'!BX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BY$25:BY$74,$E7)-INDEX('RAB input'!BY$79:BY$128,$E7)-INDEX('RAB input'!BY$133:BY$182,$E7))/'RAB input'!BY$15*(1+'RAB input'!BY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BZ$25:BZ$74,$E7)-INDEX('RAB input'!BZ$79:BZ$128,$E7)-INDEX('RAB input'!BZ$133:BZ$182,$E7))/'RAB input'!BZ$15*(1+'RAB input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CA$25:CA$74,$E7)-INDEX('RAB input'!CA$79:CA$128,$E7)-INDEX('RAB input'!CA$133:CA$182,$E7))/'RAB input'!CA$15*(1+'RAB input'!CA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CB$25:CB$74,$E7)-INDEX('RAB input'!CB$79:CB$128,$E7)-INDEX('RAB input'!CB$133:CB$182,$E7))/'RAB input'!CB$15*(1+'RAB input'!CB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CC$25:CC$74,$E7)-INDEX('RAB input'!CC$79:CC$128,$E7)-INDEX('RAB input'!CC$133:CC$182,$E7))/'RAB input'!CC$15*(1+'RAB input'!CC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CD$25:CD$74,$E7)-INDEX('RAB input'!CD$79:CD$128,$E7)-INDEX('RAB input'!CD$133:CD$182,$E7))/'RAB input'!CD$15*(1+'RAB input'!CD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CE$25:CE$74,$E7)-INDEX('RAB input'!CE$79:CE$128,$E7)-INDEX('RAB input'!CE$133:CE$182,$E7))/'RAB input'!CE$15*(1+'RAB input'!CE$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E7)=\"\", IF($G7=0, 0, F8), INDEX('RAB input'!$G$187:$G$236, $E7))","v":49.860791100490907},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E7)=\"\", G8, INDEX('RAB input'!H$187:H$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E7)=\"\", H8, INDEX('RAB input'!I$187:I$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E7)=\"\", I8, INDEX('RAB input'!J$187:J$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E7)=\"\", J8, INDEX('RAB input'!K$187:K$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E7)=\"\", K8, INDEX('RAB input'!L$187:L$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E7)=\"\", L8, INDEX('RAB input'!M$187:M$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E7)=\"\", M8, INDEX('RAB input'!N$187:N$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E7)=\"\", N8, INDEX('RAB input'!O$187:O$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E7)=\"\", O8, INDEX('RAB input'!P$187:P$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E7)=\"\", P8, INDEX('RAB input'!Q$187:Q$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E7)=\"\", Q8, INDEX('RAB input'!R$187:R$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E7)=\"\", R8, INDEX('RAB input'!S$187:S$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E7)=\"\", S8, INDEX('RAB input'!T$187:T$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E7)=\"\", T8, INDEX('RAB input'!U$187:U$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E7)=\"\", U8, INDEX('RAB input'!V$187:V$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E7)=\"\", V8, INDEX('RAB input'!W$187:W$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E7)=\"\", W8, INDEX('RAB input'!X$187:X$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E7)=\"\", X8, INDEX('RAB input'!Y$187:Y$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E7)=\"\", Y8, INDEX('RAB input'!Z$187:Z$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E7)=\"\", Z8, INDEX('RAB input'!AA$187:AA$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E7)=\"\", AA8, INDEX('RAB input'!AB$187:AB$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E7)=\"\", AB8, INDEX('RAB input'!AC$187:AC$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E7)=\"\", AC8, INDEX('RAB input'!AD$187:AD$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E7)=\"\", AD8, INDEX('RAB input'!AE$187:AE$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E7)=\"\", AE8, INDEX('RAB input'!AF$187:AF$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E7)=\"\", AF8, INDEX('RAB input'!AG$187:AG$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E7)=\"\", AG8, INDEX('RAB input'!AH$187:AH$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E7)=\"\", AH8, INDEX('RAB input'!AI$187:AI$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E7)=\"\", AI8, INDEX('RAB input'!AJ$187:AJ$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E7)=\"\", AJ8, INDEX('RAB input'!AK$187:AK$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E7)=\"\", AK8, INDEX('RAB input'!AL$187:AL$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E7)=\"\", AL8, INDEX('RAB input'!AM$187:AM$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E7)=\"\", AM8, INDEX('RAB input'!AN$187:AN$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E7)=\"\", AN8, INDEX('RAB input'!AO$187:AO$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E7)=\"\", AO8, INDEX('RAB input'!AP$187:AP$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E7)=\"\", AP8, INDEX('RAB input'!AQ$187:AQ$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E7)=\"\", AQ8, INDEX('RAB input'!AR$187:AR$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E7)=\"\", AR8, INDEX('RAB input'!AS$187:AS$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E7)=\"\", AS8, INDEX('RAB input'!AT$187:AT$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E7)=\"\", AT8, INDEX('RAB input'!AU$187:AU$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E7)=\"\", AU8, INDEX('RAB input'!AV$187:AV$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E7)=\"\", AV8, INDEX('RAB input'!AW$187:AW$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E7)=\"\", AW8, INDEX('RAB input'!AX$187:AX$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E7)=\"\", AX8, INDEX('RAB input'!AY$187:AY$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E7)=\"\", AY8, INDEX('RAB input'!AZ$187:AZ$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E7)=\"\", AZ8, INDEX('RAB input'!BA$187:BA$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E7)=\"\", BA8, INDEX('RAB input'!BB$187:BB$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E7)=\"\", BB8, INDEX('RAB input'!BC$187:BC$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E7)=\"\", BC8, INDEX('RAB input'!BD$187:BD$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E7)=\"\", BD8, INDEX('RAB input'!BE$187:BE$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E7)=\"\", BE8, INDEX('RAB input'!BF$187:BF$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E7)=\"\", BF8, INDEX('RAB input'!BG$187:BG$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E7)=\"\", BG8, INDEX('RAB input'!BH$187:BH$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E7)=\"\", BH8, INDEX('RAB input'!BI$187:BI$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E7)=\"\", BI8, INDEX('RAB input'!BJ$187:BJ$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E7)=\"\", BJ8, INDEX('RAB input'!BK$187:BK$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E7)=\"\", BK8, INDEX('RAB input'!BL$187:BL$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E7)=\"\", BL8, INDEX('RAB input'!BM$187:BM$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E7)=\"\", BM8, INDEX('RAB input'!BN$187:BN$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E7)=\"\", BN8, INDEX('RAB input'!BO$187:BO$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E7)=\"\", BO8, INDEX('RAB input'!BP$187:BP$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E7)=\"\", BP8, INDEX('RAB input'!BQ$187:BQ$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E7)=\"\", BQ8, INDEX('RAB input'!BR$187:BR$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E7)=\"\", BR8, INDEX('RAB input'!BS$187:BS$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E7)=\"\", BS8, INDEX('RAB input'!BT$187:BT$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E7)=\"\", BT8, INDEX('RAB input'!BU$187:BU$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BV$187:BV$236, $E7)=\"\", BU8, INDEX('RAB input'!BV$187:BV$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BW$187:BW$236, $E7)=\"\", BV8, INDEX('RAB input'!BW$187:BW$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BX$187:BX$236, $E7)=\"\", BW8, INDEX('RAB input'!BX$187:BX$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BY$187:BY$236, $E7)=\"\", BX8, INDEX('RAB input'!BY$187:BY$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!BZ$187:BZ$236, $E7)=\"\", BY8, INDEX('RAB input'!BZ$187:BZ$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!CA$187:CA$236, $E7)=\"\", BZ8, INDEX('RAB input'!CA$187:CA$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!CB$187:CB$236, $E7)=\"\", CA8, INDEX('RAB input'!CB$187:CB$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!CC$187:CC$236, $E7)=\"\", CB8, INDEX('RAB input'!CC$187:CC$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!CD$187:CD$236, $E7)=\"\", CC8, INDEX('RAB input'!CD$187:CD$236, $E7))","v":55},{"$f":"IF(INDEX('RAB input'!CE$187:CE$236, $E7)=\"\", CD8, INDEX('RAB input'!CE$187:CE$236, $E7))","v":55}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E7)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":2.0726825358967824},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E7)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E7)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E7)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E7)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E7)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0.72527872109080327},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E7)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E7)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E7)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E7)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E7)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":-1.9832254999455861},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E7)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E7)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E7)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E7)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E7)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E7)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E7)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E7)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E7)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E7)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E7)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E7)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E7)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E7)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E7)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E7)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E7)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E7)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E7)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E7)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E7)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E7)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E7)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E7)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E7)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E7)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E7)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E7)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E7)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E7)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E7)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E7)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E7)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E7)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E7)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E7)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E7)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E7)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E7)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E7)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E7)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E7)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E7)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E7)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E7)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E7)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E7)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E7)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E7)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E7)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E7)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E7)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E7)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E7)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E7)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E7)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BV$347:BV$396,$E7)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BW$347:BW$396,$E7)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BX$347:BX$396,$E7)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BY$347:BY$396,$E7)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BZ$347:BZ$396,$E7)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!CA$347:CA$396,$E7)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CB$347:CB$396,$E7)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0},{"$f":"IF('RAB input'!CD$11=\"\", 0, INDEX('RAB input'!CC$347:CC$396,$E7)/'RAB input'!CC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CD$11, 2))/'RAB input'!CC$20-1))","v":0},{"$f":"IF('RAB input'!CE$11=\"\", 0, INDEX('RAB input'!CD$347:CD$396,$E7)/'RAB input'!CD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CE$11, 2))/'RAB input'!CD$20-1))","v":0},{"$f":"IF('RAB input'!CF$11=\"\", 0, INDEX('RAB input'!CE$347:CE$396,$E7)/'RAB input'!CE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CF$11, 2))/'RAB input'!CE$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G9<>0, IF(G8<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E7)-'RAB input'!$H$11, \"n/a\"), 0)","v":50},{"$f":"IF(H9<>0, IF(H8<>\"n/a\", H8-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I9<>0, IF(I8<>\"n/a\", I8-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J9<>0, IF(J8<>\"n/a\", J8-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K9<>0, IF(K8<>\"n/a\", K8-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L9<>0, IF(L8<>\"n/a\", L8-'RAB input'!M$11, \"n/a\"), 0)","v":50},{"$f":"IF(M9<>0, IF(M8<>\"n/a\", M8-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N9<>0, IF(N8<>\"n/a\", N8-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O9<>0, IF(O8<>\"n/a\", O8-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P9<>0, IF(P8<>\"n/a\", P8-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q9<>0, IF(Q8<>\"n/a\", Q8-'RAB input'!R$11, \"n/a\"), 0)","v":50},{"$f":"IF(R9<>0, IF(R8<>\"n/a\", R8-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S9<>0, IF(S8<>\"n/a\", S8-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T9<>0, IF(T8<>\"n/a\", T8-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U9<>0, IF(U8<>\"n/a\", U8-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V9<>0, IF(V8<>\"n/a\", V8-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W9<>0, IF(W8<>\"n/a\", W8-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X9<>0, IF(X8<>\"n/a\", X8-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y9<>0, IF(Y8<>\"n/a\", Y8-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z9<>0, IF(Z8<>\"n/a\", Z8-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA9<>0, IF(AA8<>\"n/a\", AA8-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB9<>0, IF(AB8<>\"n/a\", AB8-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC9<>0, IF(AC8<>\"n/a\", AC8-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD9<>0, IF(AD8<>\"n/a\", AD8-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE9<>0, IF(AE8<>\"n/a\", AE8-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF9<>0, IF(AF8<>\"n/a\", AF8-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG9<>0, IF(AG8<>\"n/a\", AG8-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH9<>0, IF(AH8<>\"n/a\", AH8-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI9<>0, IF(AI8<>\"n/a\", AI8-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ9<>0, IF(AJ8<>\"n/a\", AJ8-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK9<>0, IF(AK8<>\"n/a\", AK8-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL9<>0, IF(AL8<>\"n/a\", AL8-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM9<>0, IF(AM8<>\"n/a\", AM8-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN9<>0, IF(AN8<>\"n/a\", AN8-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO9<>0, IF(AO8<>\"n/a\", AO8-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP9<>0, IF(AP8<>\"n/a\", AP8-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ9<>0, IF(AQ8<>\"n/a\", AQ8-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR9<>0, IF(AR8<>\"n/a\", AR8-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS9<>0, IF(AS8<>\"n/a\", AS8-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT9<>0, IF(AT8<>\"n/a\", AT8-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU9<>0, IF(AU8<>\"n/a\", AU8-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV9<>0, IF(AV8<>\"n/a\", AV8-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW9<>0, IF(AW8<>\"n/a\", AW8-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX9<>0, IF(AX8<>\"n/a\", AX8-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY9<>0, IF(AY8<>\"n/a\", AY8-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ9<>0, IF(AZ8<>\"n/a\", AZ8-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA9<>0, IF(BA8<>\"n/a\", BA8-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB9<>0, IF(BB8<>\"n/a\", BB8-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC9<>0, IF(BC8<>\"n/a\", BC8-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD9<>0, IF(BD8<>\"n/a\", BD8-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE9<>0, IF(BE8<>\"n/a\", BE8-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF9<>0, IF(BF8<>\"n/a\", BF8-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG9<>0, IF(BG8<>\"n/a\", BG8-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH9<>0, IF(BH8<>\"n/a\", BH8-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI9<>0, IF(BI8<>\"n/a\", BI8-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ9<>0, IF(BJ8<>\"n/a\", BJ8-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK9<>0, IF(BK8<>\"n/a\", BK8-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL9<>0, IF(BL8<>\"n/a\", BL8-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM9<>0, IF(BM8<>\"n/a\", BM8-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN9<>0, IF(BN8<>\"n/a\", BN8-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO9<>0, IF(BO8<>\"n/a\", BO8-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP9<>0, IF(BP8<>\"n/a\", BP8-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ9<>0, IF(BQ8<>\"n/a\", BQ8-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR9<>0, IF(BR8<>\"n/a\", BR8-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS9<>0, IF(BS8<>\"n/a\", BS8-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT9<>0, IF(BT8<>\"n/a\", BT8-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU9<>0, IF(BU8<>\"n/a\", BU8-'RAB input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV9<>0, IF(BV8<>\"n/a\", BV8-'RAB input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW9<>0, IF(BW8<>\"n/a\", BW8-'RAB input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX9<>0, IF(BX8<>\"n/a\", BX8-'RAB input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY9<>0, IF(BY8<>\"n/a\", BY8-'RAB input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ9<>0, IF(BZ8<>\"n/a\", BZ8-'RAB input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA9<>0, IF(CA8<>\"n/a\", CA8-'RAB input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB9<>0, IF(CB8<>\"n/a\", CB8-'RAB input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC9<>0, IF(CC8<>\"n/a\", CC8-'RAB input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD9<>0, IF(CD8<>\"n/a\", CD8-'RAB input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE9<>0, IF(CE8<>\"n/a\", CE8-'RAB input'!CF$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E7)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E7)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E7)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E7)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E7)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E7)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E7)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E7)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E7)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E7)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E7)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E7)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E7)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E7)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E7)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E7)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E7)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E7)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E7)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E7)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E7)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E7)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E7)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E7)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E7)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E7)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E7)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E7)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E7)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E7)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E7)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E7)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E7)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E7)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E7)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E7)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E7)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E7)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E7)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E7)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E7)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E7)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E7)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E7)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E7)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E7)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E7)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E7)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E7)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E7)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E7)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E7)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E7)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E7)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E7)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E7)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E7)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E7)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E7)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E7)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E7)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E7)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E7)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E7)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E7)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E7)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E7)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BU$401:BU$450,$E7)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BV$401:BV$450,$E7)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BW$401:BW$450,$E7)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BX$401:BX$450,$E7)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BY$401:BY$450,$E7)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!BZ$401:BZ$450,$E7)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CA$401:CA$450,$E7)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0},{"$f":"IF('RAB input'!CD$11=\"\", 0, INDEX('RAB input'!CB$401:CB$450,$E7)/'RAB input'!CC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CD$11, 2))/'RAB input'!CC$20-1))","v":0},{"$f":"IF('RAB input'!CE$11=\"\", 0, INDEX('RAB input'!CC$401:CC$450,$E7)/'RAB input'!CD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CE$11, 2))/'RAB input'!CD$20-1))","v":0},{"$f":"IF('RAB input'!CF$11=\"\", 0, INDEX('RAB input'!CD$401:CD$450,$E7)/'RAB input'!CE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CF$11, 2))/'RAB input'!CE$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G11<>0, IF(G8<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E7)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H11<>0, IF(H8<>\"n/a\", H8-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I11<>0, IF(I8<>\"n/a\", I8-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J11<>0, IF(J8<>\"n/a\", J8-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K11<>0, IF(K8<>\"n/a\", K8-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L11<>0, IF(L8<>\"n/a\", L8-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M11<>0, IF(M8<>\"n/a\", M8-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N11<>0, IF(N8<>\"n/a\", N8-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O11<>0, IF(O8<>\"n/a\", O8-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P11<>0, IF(P8<>\"n/a\", P8-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q11<>0, IF(Q8<>\"n/a\", Q8-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R11<>0, IF(R8<>\"n/a\", R8-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S11<>0, IF(S8<>\"n/a\", S8-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T11<>0, IF(T8<>\"n/a\", T8-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U11<>0, IF(U8<>\"n/a\", U8-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V11<>0, IF(V8<>\"n/a\", V8-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W11<>0, IF(W8<>\"n/a\", W8-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X11<>0, IF(X8<>\"n/a\", X8-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y11<>0, IF(Y8<>\"n/a\", Y8-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z11<>0, IF(Z8<>\"n/a\", Z8-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA11<>0, IF(AA8<>\"n/a\", AA8-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB11<>0, IF(AB8<>\"n/a\", AB8-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC11<>0, IF(AC8<>\"n/a\", AC8-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD11<>0, IF(AD8<>\"n/a\", AD8-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE11<>0, IF(AE8<>\"n/a\", AE8-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF11<>0, IF(AF8<>\"n/a\", AF8-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG11<>0, IF(AG8<>\"n/a\", AG8-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH11<>0, IF(AH8<>\"n/a\", AH8-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI11<>0, IF(AI8<>\"n/a\", AI8-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ11<>0, IF(AJ8<>\"n/a\", AJ8-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK11<>0, IF(AK8<>\"n/a\", AK8-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL11<>0, IF(AL8<>\"n/a\", AL8-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM11<>0, IF(AM8<>\"n/a\", AM8-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN11<>0, IF(AN8<>\"n/a\", AN8-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO11<>0, IF(AO8<>\"n/a\", AO8-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP11<>0, IF(AP8<>\"n/a\", AP8-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ11<>0, IF(AQ8<>\"n/a\", AQ8-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR11<>0, IF(AR8<>\"n/a\", AR8-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS11<>0, IF(AS8<>\"n/a\", AS8-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT11<>0, IF(AT8<>\"n/a\", AT8-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU11<>0, IF(AU8<>\"n/a\", AU8-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV11<>0, IF(AV8<>\"n/a\", AV8-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW11<>0, IF(AW8<>\"n/a\", AW8-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX11<>0, IF(AX8<>\"n/a\", AX8-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY11<>0, IF(AY8<>\"n/a\", AY8-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ11<>0, IF(AZ8<>\"n/a\", AZ8-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA11<>0, IF(BA8<>\"n/a\", BA8-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB11<>0, IF(BB8<>\"n/a\", BB8-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC11<>0, IF(BC8<>\"n/a\", BC8-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD11<>0, IF(BD8<>\"n/a\", BD8-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE11<>0, IF(BE8<>\"n/a\", BE8-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF11<>0, IF(BF8<>\"n/a\", BF8-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG11<>0, IF(BG8<>\"n/a\", BG8-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH11<>0, IF(BH8<>\"n/a\", BH8-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI11<>0, IF(BI8<>\"n/a\", BI8-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ11<>0, IF(BJ8<>\"n/a\", BJ8-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK11<>0, IF(BK8<>\"n/a\", BK8-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL11<>0, IF(BL8<>\"n/a\", BL8-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM11<>0, IF(BM8<>\"n/a\", BM8-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN11<>0, IF(BN8<>\"n/a\", BN8-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO11<>0, IF(BO8<>\"n/a\", BO8-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP11<>0, IF(BP8<>\"n/a\", BP8-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ11<>0, IF(BQ8<>\"n/a\", BQ8-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR11<>0, IF(BR8<>\"n/a\", BR8-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS11<>0, IF(BS8<>\"n/a\", BS8-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT11<>0, IF(BT8<>\"n/a\", BT8-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU11<>0, IF(BU8<>\"n/a\", BU8-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BV11<>0, IF(BV8<>\"n/a\", BV8-'RAB input'!BW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BW11<>0, IF(BW8<>\"n/a\", BW8-'RAB input'!BX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BX11<>0, IF(BX8<>\"n/a\", BX8-'RAB input'!BY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BY11<>0, IF(BY8<>\"n/a\", BY8-'RAB input'!BZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BZ11<>0, IF(BZ8<>\"n/a\", BZ8-'RAB input'!CA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CA11<>0, IF(CA8<>\"n/a\", CA8-'RAB input'!CB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CB11<>0, IF(CB8<>\"n/a\", CB8-'RAB input'!CC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CC11<>0, IF(CC8<>\"n/a\", CC8-'RAB input'!CD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CD11<>0, IF(CD8<>\"n/a\", CD8-'RAB input'!CE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CE11<>0, IF(CE8<>\"n/a\", CE8-'RAB input'!CF$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E7)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E7)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E7)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E7)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E7)/'RAB input'!L$15","v":21.415045666674619},{"$f":"INDEX('RAB input'!M$240:M$289, $E7)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E7)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E7)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E7)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E7)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E7)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E7)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E7)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E7)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E7)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E7)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E7)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E7)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E7)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E7)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E7)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E7)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E7)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E7)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E7)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E7)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E7)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E7)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E7)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E7)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E7)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E7)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E7)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E7)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E7)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E7)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E7)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E7)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E7)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E7)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E7)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E7)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E7)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E7)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E7)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E7)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E7)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E7)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E7)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E7)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E7)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E7)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E7)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E7)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E7)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E7)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E7)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E7)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E7)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E7)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E7)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E7)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E7)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E7)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E7)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E7)/'RAB input'!BU$15","v":0},{"$f":"INDEX('RAB input'!BV$240:BV$289, $E7)/'RAB input'!BV$15","v":0},{"$f":"INDEX('RAB input'!BW$240:BW$289, $E7)/'RAB input'!BW$15","v":0},{"$f":"INDEX('RAB input'!BX$240:BX$289, $E7)/'RAB input'!BX$15","v":0},{"$f":"INDEX('RAB input'!BY$240:BY$289, $E7)/'RAB input'!BY$15","v":0},{"$f":"INDEX('RAB input'!BZ$240:BZ$289, $E7)/'RAB input'!BZ$15","v":0},{"$f":"INDEX('RAB input'!CA$240:CA$289, $E7)/'RAB input'!CA$15","v":0},{"$f":"INDEX('RAB input'!CB$240:CB$289, $E7)/'RAB input'!CB$15","v":0},{"$f":"INDEX('RAB input'!CC$240:CC$289, $E7)/'RAB input'!CC$15","v":0},{"$f":"INDEX('RAB input'!CD$240:CD$289, $E7)/'RAB input'!CD$15","v":0},{"$f":"INDEX('RAB input'!CE$240:CE$289, $E7)/'RAB input'!CE$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E7)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E7)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E7)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E7)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E7)","v":55},{"$f":"INDEX('RAB input'!M$294:M$343, $E7)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E7)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E7)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E7)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E7)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E7)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E7)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E7)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E7)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E7)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E7)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E7)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E7)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BV$294:BV$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BW$294:BW$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BX$294:BX$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BY$294:BY$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BZ$294:BZ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!CA$294:CA$343, $E7)","v":0},{"$f":"INDEX('RAB input'!CB$294:CB$343, $E7)","v":0},{"$f":"INDEX('RAB input'!CC$294:CC$343, $E7)","v":0},{"$f":"INDEX('RAB input'!CD$294:CD$343, $E7)","v":0},{"$f":"INDEX('RAB input'!CE$294:CE$343, $E7)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>H$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:G17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>I$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:H17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>J$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:I17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>K$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:J17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>L$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:K17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>M$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:L17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>N$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:M17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>O$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:N17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>P$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:O17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Q$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:P17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>R$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Q17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>S$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:R17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>T$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:S17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>U$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:T17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>V$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:U17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>W$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:V17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>X$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:W17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Y$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:X17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Z$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Y17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AA$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Z17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AB$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AA17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AC$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AB17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AD$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AC17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AE$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AD17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AF$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AE17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AG$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AF17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AH$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AG17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AI$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AH17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AJ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AI17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AK$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AJ17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AL$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AK17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AM$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AL17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AN$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AM17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AO$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AN17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AP$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AO17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AQ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AP17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AR$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AQ17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AS$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AR17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AT$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AS17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AU$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AT17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AV$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AU17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AW$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AV17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AX$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AW17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AY$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AX17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AZ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AY17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BA$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AZ17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BB$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BA17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BC$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BB17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BD$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BC17))))","v":0.90809715472272423},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BE$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BD17))))","v":0.78168194916640488},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BF$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BE17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BG$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BF17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BH$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BG17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BI$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BH17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BJ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BI17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BK$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BJ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BL$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BK17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BM$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BL17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BN$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BM17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BO$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BN17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BP$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BO17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BQ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BP17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BR$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BQ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BS$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BR17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BT$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BS17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BU$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BT17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BV$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BU17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BW$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BV17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BX$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BW17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BY$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BX17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BZ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BY17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>CA$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BZ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>CB$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:CA17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>CC$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:CB17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>CD$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:CC17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>CE$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:CD17))))","v":0}]
[null,null,null,null,{"$f":"E17+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E18)","v":"Depreciation of net capex 2010-11"},null,null,{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>I$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:H18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>J$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:I18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>K$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:J18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>L$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:K18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>M$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:L18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>N$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:M18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>O$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:N18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>P$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:O18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Q$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:P18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>R$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Q18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>S$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:R18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>T$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:S18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>U$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:T18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>V$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:U18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>W$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:V18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>X$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:W18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Y$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:X18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Z$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Y18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AA$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Z18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AB$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AA18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AC$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AB18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AD$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AC18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AE$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AD18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AF$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AE18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AG$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AF18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AH$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AG18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AI$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AH18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AJ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AI18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AK$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AJ18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AL$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AK18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AM$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AL18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AN$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AM18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AO$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AN18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AP$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AO18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AQ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AP18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AR$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AQ18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AS$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AR18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AT$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AS18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AU$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AT18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AV$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AU18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AW$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AV18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AX$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AW18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AY$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AX18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AZ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AY18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BA$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AZ18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BB$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BA18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BC$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BB18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BD$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BC18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BE$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BD18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BF$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BE18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BG$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BF18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BH$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BG18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BI$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BH18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BJ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BI18))))","v":0.42631220483707449},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BK$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BJ18))))","v":0.42631220483706755},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BL$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BK18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BM$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BL18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BN$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BM18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BO$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BN18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BP$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BO18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BQ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BP18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BR$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BQ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BS$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BR18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BT$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BS18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BU$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BT18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BV$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BU18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BW$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BV18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BX$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BW18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BY$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BX18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BZ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BY18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>CA$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BZ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>CB$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:CA18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>CC$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:CB18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>CD$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:CC18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>CE$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:CD18))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E19)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>J$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:I19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>K$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:J19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>L$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:K19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>M$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:L19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>N$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:M19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>O$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:N19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>P$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:O19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Q$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:P19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>R$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Q19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>S$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:R19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>T$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:S19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>U$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:T19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>V$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:U19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>W$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:V19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>X$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:W19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Y$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:X19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Z$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Y19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AA$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Z19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AB$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AA19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AC$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AB19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AD$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AC19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AE$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AD19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AF$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AE19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AG$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AF19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AH$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AG19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AI$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AH19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AJ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AI19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AK$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AJ19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AL$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AK19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AM$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AL19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AN$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AM19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AO$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AN19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AP$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AO19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AQ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AP19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AR$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AQ19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AS$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AR19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AT$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AS19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AU$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AT19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AV$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AU19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AW$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AV19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AX$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AW19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AY$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AX19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AZ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AY19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BA$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AZ19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BB$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BA19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BC$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BB19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BD$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BC19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BE$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BD19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BF$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BE19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BG$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BF19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BH$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BG19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BI$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BH19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BJ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BI19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BK$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BJ19))))","v":0.70484646437181808},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BL$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BK19))))","v":0.70484646437179777},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BM$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BL19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BN$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BM19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BO$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BN19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BP$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BO19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BQ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BP19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BR$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BQ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BS$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BR19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BT$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BS19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BU$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BT19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BV$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BU19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BW$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BV19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BX$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BW19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BY$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BX19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BZ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BY19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>CA$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BZ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>CB$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:CA19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>CC$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:CB19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>CD$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:CC19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>CE$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:CD19))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E20)","v":"Depreciation of net capex 2012-13"},null,null,null,null,{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>K$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:J20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>L$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:K20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>M$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:L20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>N$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:M20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>O$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:N20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>P$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:O20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Q$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:P20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>R$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Q20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>S$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:R20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>T$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:S20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>U$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:T20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>V$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:U20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>W$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:V20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>X$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:W20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Y$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:X20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Z$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Y20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AA$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Z20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AB$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AA20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AC$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AB20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AD$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AC20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AE$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AD20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AF$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AE20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AG$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AF20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AH$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AG20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AI$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AH20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AJ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AI20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AK$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AJ20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AL$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AK20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AM$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AL20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AN$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AM20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AO$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AN20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AP$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AO20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AQ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AP20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AR$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AQ20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AS$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AR20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AT$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AS20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AU$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AT20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AV$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AU20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AW$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AV20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AX$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AW20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AY$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AX20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AZ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AY20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BA$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AZ20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BB$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BA20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BC$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BB20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BD$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BC20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BE$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BD20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BF$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BE20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BG$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BF20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BH$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BG20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BI$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BH20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BJ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BI20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BK$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BJ20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BL$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BK20))))","v":0.11310100698324918},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BM$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BL20))))","v":0.11310100698325609},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BN$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BM20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BO$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BN20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BP$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BO20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BQ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BP20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BR$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BQ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BS$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BR20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BT$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BS20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BU$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BT20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BV$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BU20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BW$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BV20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BX$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BW20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BY$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BX20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BZ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BY20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>CA$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BZ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>CB$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:CA20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>CC$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:CB20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>CD$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:CC20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>CE$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:CD20))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E21)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>L$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:K21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>M$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:L21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>N$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:M21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>O$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:N21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>P$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:O21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Q$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:P21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>R$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Q21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>S$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:R21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>T$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:S21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>U$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:T21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>V$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:U21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>W$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:V21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>X$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:W21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Y$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:X21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Z$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Y21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AA$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Z21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AB$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AA21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AC$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AB21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AD$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AC21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AE$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AD21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AF$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AE21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AG$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AF21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AH$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AG21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AI$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AH21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AJ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AI21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AK$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AJ21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AL$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AK21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AM$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AL21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AN$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AM21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AO$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AN21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AP$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AO21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AQ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AP21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AR$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AQ21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AS$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AR21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AT$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AS21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AU$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AT21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AV$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AU21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AW$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AV21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AX$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AW21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AY$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AX21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AZ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AY21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BA$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AZ21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BB$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BA21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BC$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BB21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BD$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BC21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BE$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BD21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BF$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BE21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BG$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BF21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BH$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BG21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BI$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BH21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BJ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BI21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BK$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BJ21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BL$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BK21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BM$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BL21))))","v":0.11964300365230775},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BN$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BM21))))","v":0.11964300365230773},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BO$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BN21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BP$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BO21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BQ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BP21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BR$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BQ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BS$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BR21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BT$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BS21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BU$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BT21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BV$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BU21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BW$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BV21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BX$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BW21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BY$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BX21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BZ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BY21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>CA$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BZ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>CB$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:CA21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>CC$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:CB21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>CD$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:CC21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>CE$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:CD21))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E22)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>M$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:L22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>N$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:M22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>O$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:N22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>P$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:O22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Q$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:P22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>R$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Q22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>S$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:R22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>T$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:S22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>U$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:T22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>V$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:U22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>W$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:V22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>X$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:W22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Y$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:X22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Z$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Y22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AA$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Z22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AB$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AA22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AC$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AB22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AD$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AC22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AE$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AD22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AF$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AE22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AG$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AF22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AH$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AG22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AI$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AH22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AJ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AI22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AK$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AJ22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AL$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AK22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AM$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AL22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AN$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AM22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AO$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AN22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AP$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AO22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AQ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AP22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AR$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AQ22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AS$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AR22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AT$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AS22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AU$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AT22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AV$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AU22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AW$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AV22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AX$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AW22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AY$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AX22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AZ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AY22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BA$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AZ22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BB$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BA22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BC$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BB22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BD$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BC22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BE$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BD22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BF$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BE22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BG$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BF22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BH$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BG22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BI$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BH22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BJ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BI22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BK$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BJ22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BL$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BK22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BM$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BL22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BN$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BM22))))","v":0.29738207364189495},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BO$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BN22))))","v":0.29738207364189151},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BP$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BO22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BQ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BP22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BR$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BQ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BS$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BR22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BT$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BS22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BU$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BT22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BV$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BU22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BW$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BV22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BX$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BW22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BY$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BX22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BZ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BY22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>CA$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BZ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>CB$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:CA22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>CC$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:CB22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>CD$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:CC22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>CE$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:CD22))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E23)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>N$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:M23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>O$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:N23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>P$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:O23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>Q$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:P23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>R$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:Q23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>S$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:R23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>T$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:S23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>U$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:T23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>V$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:U23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>W$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:V23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>X$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:W23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>Y$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:X23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>Z$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:Y23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AA$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:Z23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AB$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AA23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AC$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AB23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AD$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AC23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AE$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AD23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AF$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AE23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AG$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AF23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AH$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AG23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AI$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AH23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AJ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AI23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AK$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AJ23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AL$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AK23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AM$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AL23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AN$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AM23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AO$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AN23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AP$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AO23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AQ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AP23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AR$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AQ23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AS$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AR23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AT$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AS23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AU$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AT23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AV$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AU23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AW$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AV23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AX$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AW23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AY$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AX23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AZ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AY23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BA$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AZ23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BB$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BA23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BC$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BB23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BD$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BC23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BE$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BD23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BF$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BE23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BG$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BF23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BH$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BG23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BI$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BH23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BJ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BI23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BK$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BJ23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BL$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BK23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BM$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BL23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BN$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BM23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BO$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BN23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BP$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BO23))))","v":5.6189094582311139E-2},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BQ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BP23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BR$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BQ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BS$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BR23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BT$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BS23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BU$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BT23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BV$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BU23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BW$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BV23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BX$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BW23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BY$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BX23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BZ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BY23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>CA$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BZ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>CB$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:CA23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>CC$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:CB23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>CD$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:CC23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>CE$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:CD23))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E24)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>O$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:N24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>P$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:O24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>Q$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:P24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>R$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:Q24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>S$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:R24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>T$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:S24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>U$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:T24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>V$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:U24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>W$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:V24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>X$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:W24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>Y$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:X24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>Z$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:Y24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AA$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:Z24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AB$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AA24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AC$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AB24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AD$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AC24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AE$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AD24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AF$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AE24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AG$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AF24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AH$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AG24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AI$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AH24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AJ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AI24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AK$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AJ24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AL$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AK24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AM$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AL24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AN$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AM24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AO$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AN24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AP$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AO24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AQ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AP24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AR$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AQ24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AS$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AR24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AT$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AS24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AU$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AT24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AV$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AU24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AW$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AV24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AX$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AW24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AY$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AX24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AZ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AY24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BA$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AZ24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BB$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BA24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BC$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BB24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BD$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BC24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BE$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BD24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BF$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BE24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BG$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BF24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BH$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BG24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BI$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BH24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BJ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BI24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BK$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BJ24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BL$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BK24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BM$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BL24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BN$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BM24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BO$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BN24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BP$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BO24))))","v":2.5699603829769487E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BQ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BP24))))","v":2.5699603829771211E-2},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BR$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BQ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BS$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BR24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BT$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BS24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BU$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BT24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BV$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BU24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BW$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BV24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BX$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BW24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BY$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BX24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BZ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BY24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>CA$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BZ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>CB$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:CA24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>CC$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:CB24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>CD$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:CC24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>CE$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:CD24))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E25)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>P$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:O25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>Q$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:P25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>R$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:Q25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>S$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:R25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>T$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:S25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>U$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:T25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>V$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:U25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>W$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:V25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>X$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:W25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>Y$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:X25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>Z$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:Y25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AA$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:Z25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AB$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AA25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AC$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AB25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AD$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AC25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AE$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AD25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AF$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AE25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AG$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AF25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AH$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AG25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AI$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AH25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AJ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AI25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AK$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AJ25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AL$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AK25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AM$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AL25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AN$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AM25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AO$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AN25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AP$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AO25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AQ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AP25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AR$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AQ25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AS$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AR25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AT$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AS25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AU$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AT25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AV$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AU25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AW$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AV25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AX$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AW25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AY$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AX25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AZ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AY25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BA$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AZ25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BB$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BA25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BC$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BB25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BD$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BC25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BE$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BD25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BF$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BE25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BG$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BF25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BH$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BG25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BI$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BH25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BJ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BI25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BK$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BJ25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BL$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BK25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BM$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BL25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BN$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BM25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BO$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BN25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BP$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BO25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BQ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BP25))))","v":2.1333689294747087E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BR$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BQ25))))","v":2.1333689294746661E-2},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BS$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BR25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BT$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BS25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BU$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BT25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BV$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BU25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BW$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BV25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BX$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BW25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BY$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BX25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BZ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BY25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>CA$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BZ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>CB$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:CA25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>CC$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:CB25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>CD$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:CC25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>CE$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:CD25))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E26)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>Q$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:P26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>R$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:Q26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>S$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:R26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>T$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:S26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>U$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:T26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>V$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:U26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>W$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:V26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>X$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:W26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>Y$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:X26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>Z$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:Y26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AA$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:Z26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AB$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AA26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AC$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AB26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AD$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AC26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AE$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AD26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AF$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AE26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AG$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AF26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AH$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AG26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AI$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AH26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AJ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AI26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AK$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AJ26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AL$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AK26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AM$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AL26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AN$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AM26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AO$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AN26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AP$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AO26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AQ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AP26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AR$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AQ26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AS$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AR26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AT$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AS26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AU$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AT26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AV$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AU26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AW$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AV26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AX$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AW26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AY$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AX26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AZ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AY26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BA$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AZ26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BB$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BA26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BC$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BB26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BD$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BC26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BE$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BD26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BF$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BE26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BG$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BF26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BH$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BG26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BI$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BH26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BJ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BI26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BK$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BJ26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BL$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BK26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BM$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BL26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BN$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BM26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BO$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BN26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BP$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BO26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BQ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BP26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BR$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BQ26))))","v":0.38277146279092328},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BS$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BR26))))","v":0.38277146279090957},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BT$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BS26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BU$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BT26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BV$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BU26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BW$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BV26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BX$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BW26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BY$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BX26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BZ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BY26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>CA$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BZ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>CB$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:CA26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>CC$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:CB26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>CD$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:CC26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>CE$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:CD26))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E27)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>R$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:Q27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>S$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:R27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>T$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:S27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>U$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:T27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>V$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:U27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>W$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:V27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>X$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:W27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>Y$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:X27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>Z$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:Y27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AA$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:Z27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AB$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AA27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AC$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AB27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AD$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AC27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AE$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AD27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AF$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AE27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AG$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AF27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AH$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AG27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AI$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AH27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AJ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AI27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AK$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AJ27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AL$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AK27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AM$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AL27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AN$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AM27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AO$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AN27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AP$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AO27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AQ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AP27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AR$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AQ27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AS$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AR27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AT$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AS27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AU$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AT27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AV$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AU27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AW$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AV27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AX$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AW27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AY$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AX27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AZ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AY27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BA$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AZ27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BB$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BA27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BC$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BB27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BD$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BC27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BE$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BD27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BF$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BE27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BG$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BF27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BH$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BG27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BI$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BH27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BJ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BI27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BK$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BJ27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BL$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BK27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BM$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BL27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BN$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BM27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BO$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BN27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BP$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BO27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BQ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BP27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BR$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BQ27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BS$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BR27))))","v":7.6009631281056547E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BT$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BS27))))","v":7.6009631281051426E-2},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BU$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BT27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BV$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BU27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BW$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BV27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BX$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BW27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BY$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BX27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BZ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BY27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>CA$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BZ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>CB$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:CA27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>CC$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:CB27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>CD$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:CC27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>CE$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:CD27))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E28)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>S$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:R28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>T$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:S28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>U$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:T28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>V$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:U28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>W$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:V28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>X$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:W28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>Y$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:X28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>Z$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:Y28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AA$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:Z28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AB$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AA28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AC$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AB28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AD$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AC28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AE$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AD28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AF$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AE28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AG$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AF28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AH$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AG28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AI$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AH28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AJ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AI28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AK$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AJ28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AL$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AK28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AM$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AL28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AN$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AM28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AO$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AN28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AP$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AO28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AQ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AP28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AR$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AQ28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AS$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AR28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AT$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AS28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AU$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AT28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AV$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AU28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AW$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AV28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AX$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AW28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AY$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AX28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AZ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AY28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BA$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AZ28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BB$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BA28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BC$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BB28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BD$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BC28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BE$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BD28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BF$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BE28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BG$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BF28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BH$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BG28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BI$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BH28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BJ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BI28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BK$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BJ28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BL$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BK28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BM$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BL28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BN$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BM28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BO$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BN28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BP$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BO28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BQ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BP28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BR$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BQ28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BS$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BR28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BT$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BS28))))","v":1.7503777468669018E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BU$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BT28))))","v":1.7503777468667936E-2},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BV$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BU28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BW$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BV28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BX$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BW28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BY$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BX28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BZ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BY28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>CA$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BZ28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>CB$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:CA28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>CC$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:CB28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>CD$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:CC28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>CE$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:CD28))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E29)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>T$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:S29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>U$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:T29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>V$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:U29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>W$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:V29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>X$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:W29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>Y$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:X29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>Z$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:Y29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AA$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:Z29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AB$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AA29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AC$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AB29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AD$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AC29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AE$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AD29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AF$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AE29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AG$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AF29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AH$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AG29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AI$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AH29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AJ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AI29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AK$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AJ29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AL$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AK29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AM$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AL29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AN$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AM29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AO$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AN29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AP$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AO29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AQ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AP29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AR$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AQ29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AS$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AR29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AT$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AS29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AU$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AT29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AV$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AU29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AW$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AV29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AX$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AW29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AY$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AX29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AZ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AY29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BA$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AZ29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BB$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BA29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BC$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BB29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BD$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BC29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BE$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BD29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BF$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BE29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BG$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BF29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BH$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BG29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BI$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BH29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BJ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BI29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BK$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BJ29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BL$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BK29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BM$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BL29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BN$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BM29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BO$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BN29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BP$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BO29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BQ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BP29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BR$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BQ29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BS$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BR29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BT$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BS29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BU$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BT29))))","v":2.7745106103168236E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BV$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BU29))))","v":2.7745106103169048E-2},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BW$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BV29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BX$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BW29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BY$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BX29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BZ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BY29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>CA$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BZ29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>CB$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:CA29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>CC$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:CB29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>CD$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:CC29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>CE$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:CD29))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E30)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>U$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:T30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>V$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:U30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>W$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:V30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>X$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:W30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>Y$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:X30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>Z$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:Y30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AA$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:Z30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AB$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AA30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AC$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AB30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AD$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AC30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AE$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AD30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AF$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AE30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AG$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AF30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AH$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AG30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AI$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AH30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AJ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AI30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AK$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AJ30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AL$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AK30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AM$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AL30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AN$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AM30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AO$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AN30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AP$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AO30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AQ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AP30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AR$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AQ30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AS$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AR30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AT$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AS30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AU$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AT30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AV$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AU30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AW$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AV30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AX$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AW30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AY$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AX30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AZ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AY30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BA$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AZ30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BB$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BA30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BC$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BB30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BD$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BC30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BE$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BD30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BF$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BE30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BG$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BF30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BH$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BG30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BI$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BH30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BJ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BI30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BK$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BJ30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BL$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BK30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BM$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BL30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BN$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BM30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BO$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BN30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BP$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BO30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BQ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BP30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BR$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BQ30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BS$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BR30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BT$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BS30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BU$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BT30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BV$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BU30))))","v":2.7447405334349471E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BW$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BV30))))","v":2.7447405334349306E-3},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BX$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BW30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BY$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BX30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BZ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BY30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>CA$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BZ30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>CB$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:CA30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>CC$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:CB30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>CD$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:CC30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>CE$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:CD30))))","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E31)","v":"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, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>V$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:U31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>W$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:V31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>X$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:W31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>Y$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:X31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>Z$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:Y31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AA$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:Z31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AB$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AA31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AC$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AB31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AD$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AC31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AE$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AD31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AF$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AE31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AG$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AF31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AH$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AG31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AI$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AH31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AJ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AI31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AK$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AJ31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AL$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AK31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AM$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AL31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AN$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AM31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AO$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AN31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AP$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AO31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AQ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AP31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AR$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AQ31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AS$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AR31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AT$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AS31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AU$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AT31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AV$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AU31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AW$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AV31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AX$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AW31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AY$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AX31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AZ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AY31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BA$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AZ31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BB$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BA31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BC$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BB31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BD$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BC31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BE$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BD31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BF$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BE31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BG$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BF31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BH$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BG31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BI$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BH31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BJ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BI31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BK$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BJ31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BL$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BK31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BM$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BL31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BN$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BM31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BO$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BN31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BP$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BO31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BQ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BP31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BR$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BQ31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BS$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BR31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BT$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BS31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BU$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BT31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BV$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BU31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BW$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BV31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BX$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BW31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BY$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BX31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BZ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BY31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>CA$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BZ31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>CB$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:CA31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>CC$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:CB31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>CD$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:CC31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>CE$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:CD31))))","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E32)","v":"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, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>W$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:V32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>X$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:W32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>Y$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:X32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>Z$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:Y32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AA$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:Z32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AB$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AA32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AC$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AB32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AD$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AC32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AE$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AD32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AF$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AE32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AG$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AF32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AH$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AG32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AI$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AH32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AJ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AI32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AK$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AJ32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AL$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AK32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AM$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AL32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AN$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AM32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AO$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AN32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AP$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AO32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AQ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AP32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AR$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AQ32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AS$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AR32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AT$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AS32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AU$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AT32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AV$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AU32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AW$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AV32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AX$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AW32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AY$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AX32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AZ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AY32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BA$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AZ32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BB$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BA32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BC$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BB32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BD$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BC32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BE$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BD32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BF$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BE32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BG$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BF32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BH$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BG32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BI$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BH32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BJ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BI32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BK$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BJ32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BL$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BK32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BM$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BL32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BN$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BM32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BO$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BN32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BP$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BO32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BQ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BP32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BR$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BQ32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BS$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BR32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BT$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BS32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BU$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BT32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BV$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BU32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BW$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BV32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BX$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BW32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BY$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BX32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BZ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BY32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>CA$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BZ32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>CB$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:CA32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>CC$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:CB32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>CD$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:CC32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>CE$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:CD32))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E22","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E34)","v":"Depreciation of t-1 and t-2 adjustment 2009-10"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=M$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:L35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:L35)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:L35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=N$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:M35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:M35)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:M35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=O$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:N35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:N35)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:N35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=P$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:O35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:O35)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:O35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=Q$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:P35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:P35)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:P35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=R$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:Q35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:Q35)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:Q35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=S$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:R35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:R35)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:R35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=T$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:S35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:S35)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:S35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=U$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:T35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:T35)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:T35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=V$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:U35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:U35)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:U35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=W$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:V35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:V35)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:V35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=X$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:W35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:W35)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:W35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=Y$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:X35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:X35)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:X35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=Z$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:Y35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:Y35)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:Y35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AA$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:Z35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:Z35)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:Z35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AB$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AA35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AA35)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AA35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AC$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AB35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AB35)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AB35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AD$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AC35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AC35)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AC35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AE$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AD35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AD35)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AD35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AF$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AE35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AE35)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AE35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AG$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AF35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AF35)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AF35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AH$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AG35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AG35)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AG35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AI$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AH35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AH35)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AH35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AJ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AI35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AI35)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AI35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AK$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AJ35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AJ35)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AJ35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AL$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AK35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AK35)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AK35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AM$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AL35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AL35)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AL35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AN$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AM35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AM35)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AM35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AO$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AN35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AN35)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AN35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AP$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AO35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AO35)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AO35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AQ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AP35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AP35)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AP35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AR$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AQ35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AQ35)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AQ35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AS$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AR35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AR35)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AR35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AT$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AS35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AS35)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AS35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AU$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AT35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AT35)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AT35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AV$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AU35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AU35)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AU35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AW$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AV35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AV35)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AV35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AX$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AW35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AW35)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AW35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AY$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AX35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AX35)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AX35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AZ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AY35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AY35)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AY35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BA$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AZ35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AZ35)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AZ35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BB$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BA35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BA35)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BA35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BC$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BB35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BB35)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BB35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BD$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BC35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BC35)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BC35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BE$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BD35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BD35)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BD35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BF$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BE35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BE35)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BE35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BG$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BF35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BF35)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BF35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BH$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BG35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BG35)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BG35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BI$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BH35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BH35)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BH35)))))), 0)","v":4.145365071793565E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BJ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BI35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BI35)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BI35)))))), 0)","v":4.1453650717934387E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BK$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BJ35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BJ35)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BJ35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BL$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BK35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BK35)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BK35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BM$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BL35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BL35)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BL35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BN$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BM35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BM35)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BM35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BO$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BN35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BN35)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BN35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BP$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BO35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BO35)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BO35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BQ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BP35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BP35)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BP35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BR$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BQ35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BQ35)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BQ35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BS$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BR35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BR35)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BR35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BT$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BS35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BS35)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BS35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BU$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BT35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BT35)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BT35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BV$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BU35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BU35)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BU35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BW$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BV35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BV35)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BV35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BX$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BW35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BW35)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BW35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BY$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BX35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BX35)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BX35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BZ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BY35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BY35)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BY35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=CA$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BZ35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BZ35)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BZ35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=CB$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:CA35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:CA35)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:CA35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=CC$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:CB35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:CB35)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:CB35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=CD$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:CC35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:CC35)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:CC35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=CE$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:CD35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:CD35)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:CD35)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E35+5","v":10},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E35)","v":"Depreciation of t-1 and t-2 adjustment 2014-15"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=R$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:Q36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:Q36)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:Q36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=S$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:R36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:R36)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:R36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=T$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:S36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:S36)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:S36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=U$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:T36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:T36)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:T36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=V$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:U36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:U36)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:U36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=W$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:V36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:V36)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:V36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=X$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:W36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:W36)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:W36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=Y$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:X36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:X36)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:X36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=Z$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:Y36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:Y36)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:Y36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AA$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:Z36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:Z36)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:Z36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AB$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AA36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AA36)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AA36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AC$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AB36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AB36)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AB36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AD$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AC36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AC36)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AC36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AE$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AD36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AD36)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AD36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AF$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AE36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AE36)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AE36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AG$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AF36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AF36)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AF36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AH$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AG36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AG36)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AG36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AI$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AH36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AH36)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AH36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AJ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AI36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AI36)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AI36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AK$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AJ36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AJ36)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AJ36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AL$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AK36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AK36)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AK36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AM$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AL36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AL36)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AL36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AN$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AM36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AM36)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AM36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AO$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AN36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AN36)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AN36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AP$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AO36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AO36)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AO36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AQ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AP36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AP36)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AP36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AR$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AQ36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AQ36)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AQ36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AS$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AR36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AR36)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AR36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AT$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AS36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AS36)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AS36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AU$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AT36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AT36)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AT36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AV$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AU36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AU36)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AU36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AW$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AV36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AV36)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AV36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AX$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AW36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AW36)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AW36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AY$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AX36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AX36)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AX36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AZ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AY36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AY36)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AY36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BA$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AZ36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AZ36)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AZ36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BB$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BA36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BA36)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BA36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BC$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BB36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BB36)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BB36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BD$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BC36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BC36)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BC36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BE$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BD36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BD36)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BD36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BF$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BE36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BE36)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BE36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BG$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BF36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BF36)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BF36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BH$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BG36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BG36)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BG36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BI$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BH36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BH36)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BH36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BJ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BI36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BI36)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BI36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BK$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BJ36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BJ36)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BJ36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BL$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BK36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BK36)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BK36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BM$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BL36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BL36)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BL36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BN$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BM36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BM36)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BM36)))))), 0)","v":1.4505574421816065E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BO$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BN36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BN36)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BN36)))))), 0)","v":1.450557442181577E-2},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BP$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BO36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BO36)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BO36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BQ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BP36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BP36)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BP36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BR$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BQ36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BQ36)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BQ36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BS$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BR36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BR36)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BR36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BT$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BS36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BS36)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BS36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BU$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BT36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BT36)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BT36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BV$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BU36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BU36)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BU36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BW$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BV36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BV36)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BV36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BX$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BW36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BW36)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BW36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BY$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BX36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BX36)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BX36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BZ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BY36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BY36)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BY36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=CA$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BZ36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BZ36)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BZ36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=CB$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:CA36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:CA36)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:CA36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=CC$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:CB36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:CB36)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:CB36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=CD$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:CC36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:CC36)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:CC36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=CE$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:CD36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:CD36)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:CD36)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E36+5","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E36)","v":"Depreciation of t-1 and t-2 adjustment 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=W$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:V37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:V37)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:V37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=X$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:W37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:W37)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:W37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=Y$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:X37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:X37)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:X37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=Z$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:Y37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:Y37)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:Y37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AA$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:Z37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:Z37)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:Z37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AB$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AA37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AA37)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AA37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AC$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AB37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AB37)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AB37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AD$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AC37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AC37)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AC37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AE$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AD37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AD37)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AD37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AF$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AE37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AE37)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AE37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AG$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AF37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AF37)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AF37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AH$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AG37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AG37)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AG37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AI$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AH37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AH37)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AH37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AJ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AI37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AI37)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AI37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AK$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AJ37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AJ37)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AJ37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AL$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AK37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AK37)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AK37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AM$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AL37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AL37)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AL37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AN$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AM37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AM37)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AM37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AO$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AN37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AN37)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AN37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AP$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AO37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AO37)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AO37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AQ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AP37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AP37)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AP37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AR$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AQ37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AQ37)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AQ37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AS$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AR37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AR37)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AR37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AT$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AS37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AS37)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AS37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AU$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AT37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AT37)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AT37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AV$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AU37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AU37)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AU37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AW$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AV37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AV37)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AV37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AX$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AW37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AW37)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AW37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AY$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AX37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AX37)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AX37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AZ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AY37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AY37)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AY37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BA$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AZ37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AZ37)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AZ37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BB$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BA37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BA37)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BA37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BC$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BB37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BB37)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BB37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BD$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BC37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BC37)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BC37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BE$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BD37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BD37)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BD37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BF$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BE37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BE37)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BE37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BG$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BF37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BF37)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BF37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BH$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BG37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BG37)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BG37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BI$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BH37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BH37)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BH37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BJ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BI37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BI37)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BI37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BK$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BJ37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BJ37)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BJ37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BL$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BK37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BK37)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BK37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BM$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BL37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BL37)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BL37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BN$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BM37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BM37)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BM37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BO$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BN37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BN37)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BN37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BP$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BO37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BO37)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BO37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BQ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BP37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BP37)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BP37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BR$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BQ37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BQ37)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BQ37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BS$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BR37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BR37)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BR37)))))), 0)","v":-3.9664509998911718E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BT$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BS37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BS37)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BS37)))))), 0)","v":-3.9664509998913022E-2},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BU$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BT37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BT37)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BT37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BV$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BU37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BU37)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BU37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BW$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BV37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BV37)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BV37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BX$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BW37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BW37)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BW37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BY$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BX37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BX37)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BX37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BZ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BY37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BY37)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BY37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=CA$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BZ37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BZ37)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BZ37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=CB$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:CA37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:CA37)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:CA37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=CC$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:CB37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:CB37)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:CB37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=CD$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:CC37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:CC37)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:CC37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=CE$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:CD37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:CD37)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:CD37)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E18)","v":"Depreciation of asset adjustments - RAB 2010-11"},null,null,{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(I$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:H40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(J$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:I40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(K$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:J40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(L$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:K40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(M$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:L40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(N$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:M40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(O$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:N40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(P$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:O40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(Q$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:P40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(R$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:Q40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(S$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:R40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(T$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:S40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(U$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:T40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(V$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:U40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(W$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:V40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(X$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:W40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(Y$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:X40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(Z$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:Y40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AA$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:Z40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AB$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AA40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AC$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AB40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AD$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AC40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AE$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AD40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AF$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AE40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AG$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AF40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AH$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AG40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AI$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AH40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AI40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AK$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AJ40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AL$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AK40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AM$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AL40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AN$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AM40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AO$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AN40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AP$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AO40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AP40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AR$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AQ40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AS$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AR40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AT$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AS40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AU$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AT40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AV$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AU40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AW$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AV40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AX$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AW40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AY$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AX40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AY40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BA$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AZ40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BB$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BA40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BC$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BB40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BD$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BC40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BE$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BD40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BF$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BE40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BG$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BF40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BH$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BG40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BI$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BH40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BI40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BK$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BJ40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BL$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BK40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BM$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BL40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BN$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BM40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BO$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BN40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BP$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BO40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BP40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BR$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BQ40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BS$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BR40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BT$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BS40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BU$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BT40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BV$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BU40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BW$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BV40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BX$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BW40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BY$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BX40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BY40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CA$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BZ40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CB$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:CA40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CC$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:CB40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CD$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:CC40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CE$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:CD40)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E19)","v":"Depreciation of asset adjustments - RAB 2011-12"},null,null,null,{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(J$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:I41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(K$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:J41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(L$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:K41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(M$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:L41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(N$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:M41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(O$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:N41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(P$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:O41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(Q$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:P41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(R$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:Q41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(S$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:R41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(T$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:S41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(U$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:T41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(V$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:U41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(W$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:V41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(X$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:W41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(Y$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:X41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(Z$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:Y41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AA$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:Z41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AB$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AA41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AC$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AB41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AD$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AC41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AE$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AD41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AF$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AE41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AG$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AF41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AH$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AG41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AI$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AH41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AI41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AK$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AJ41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AL$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AK41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AM$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AL41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AN$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AM41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AO$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AN41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AP$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AO41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AP41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AR$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AQ41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AS$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AR41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AT$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AS41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AU$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AT41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AV$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AU41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AW$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AV41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AX$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AW41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AY$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AX41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AY41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BA$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AZ41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BB$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BA41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BC$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BB41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BD$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BC41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BE$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BD41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BF$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BE41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BG$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BF41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BH$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BG41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BI$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BH41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BI41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BK$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BJ41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BL$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BK41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BM$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BL41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BN$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BM41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BO$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BN41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BP$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BO41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BP41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BR$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BQ41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BS$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BR41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BT$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BS41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BU$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BT41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BV$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BU41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BW$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BV41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BX$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BW41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BY$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BX41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BY41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CA$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BZ41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CB$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:CA41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CC$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:CB41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CD$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:CC41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CE$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:CD41)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E20)","v":"Depreciation of asset adjustments - RAB 2012-13"},null,null,null,null,{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(K$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:J42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(L$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:K42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(M$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:L42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(N$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:M42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(O$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:N42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(P$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:O42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Q$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:P42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(R$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:Q42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(S$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:R42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(T$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:S42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(U$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:T42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(V$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:U42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(W$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:V42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(X$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:W42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Y$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:X42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Z$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:Y42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AA$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:Z42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AB$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AA42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AC$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AB42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AD$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AC42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AE$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AD42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AF$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AE42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AG$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AF42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AH$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AG42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AI$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AH42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AI42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AK$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AJ42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AL$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AK42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AM$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AL42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AN$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AM42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AO$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AN42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AP$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AO42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AP42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AR$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AQ42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AS$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AR42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AT$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AS42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AU$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AT42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AV$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AU42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AW$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AV42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AX$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AW42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AY$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AX42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AY42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BA$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AZ42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BB$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BA42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BC$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BB42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BD$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BC42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BE$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BD42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BF$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BE42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BG$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BF42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BH$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BG42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BI$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BH42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BI42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BK$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BJ42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BL$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BK42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BM$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BL42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BN$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BM42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BO$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BN42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BP$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BO42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BP42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BR$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BQ42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BS$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BR42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BT$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BS42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BU$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BT42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BV$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BU42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BW$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BV42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BX$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BW42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BY$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BX42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BY42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CA$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BZ42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CB$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:CA42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CC$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:CB42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CD$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:CC42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CE$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:CD42)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E21)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(L$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:K43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(M$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:L43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(N$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:M43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(O$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:N43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(P$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:O43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Q$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:P43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(R$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:Q43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(S$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:R43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(T$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:S43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(U$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:T43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(V$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:U43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(W$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:V43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(X$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:W43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Y$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:X43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Z$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:Y43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AA$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:Z43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AB$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AA43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AC$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AB43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AD$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AC43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AE$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AD43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AF$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AE43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AG$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AF43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AH$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AG43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AI$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AH43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AI43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AK$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AJ43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AL$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AK43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AM$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AL43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AN$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AM43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AO$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AN43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AP$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AO43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AP43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AR$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AQ43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AS$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AR43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AT$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AS43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AU$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AT43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AV$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AU43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AW$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AV43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AX$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AW43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AY$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AX43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AY43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BA$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AZ43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BB$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BA43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BC$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BB43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BD$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BC43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BE$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BD43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BF$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BE43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BG$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BF43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BH$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BG43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BI$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BH43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BI43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BK$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BJ43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BL$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BK43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BM$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BL43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BN$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BM43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BO$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BN43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BP$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BO43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BP43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BR$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BQ43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BS$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BR43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BT$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BS43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BU$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BT43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BV$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BU43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BW$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BV43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BX$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BW43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BY$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BX43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BY43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CA$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BZ43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CB$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:CA43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CC$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:CB43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CD$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:CC43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CE$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:CD43)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E22)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(M$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:L44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(N$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:M44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(O$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:N44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(P$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:O44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Q$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:P44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(R$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:Q44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(S$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:R44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(T$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:S44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(U$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:T44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(V$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:U44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(W$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:V44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(X$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:W44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Y$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:X44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Z$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:Y44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AA$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:Z44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AB$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AA44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AC$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AB44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AD$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AC44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AE$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AD44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AF$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AE44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AG$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AF44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AH$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AG44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AI$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AH44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AI44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AK$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AJ44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AL$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AK44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AM$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AL44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AN$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AM44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AO$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AN44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AP$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AO44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AP44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AR$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AQ44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AS$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AR44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AT$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AS44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AU$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AT44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AV$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AU44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AW$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AV44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AX$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AW44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AY$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AX44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AY44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BA$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AZ44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BB$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BA44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BC$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BB44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BD$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BC44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BE$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BD44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BF$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BE44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BG$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BF44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BH$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BG44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BI$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BH44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BI44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BK$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BJ44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BL$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BK44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BM$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BL44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BN$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BM44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BO$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BN44)))","v":0.38936446666681124},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BP$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BO44)))","v":-3.5527136788005009E-15},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BP44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BR$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BQ44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BS$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BR44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BT$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BS44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BU$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BT44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BV$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BU44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BW$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BV44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BX$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BW44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BY$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BX44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BY44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CA$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BZ44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CB$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:CA44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CC$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:CB44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CD$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:CC44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CE$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:CD44)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E23)","v":"Depreciation of asset adjustments - RAB 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(N$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:M45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(O$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:N45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(P$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:O45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(Q$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:P45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(R$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:Q45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(S$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:R45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(T$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:S45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(U$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:T45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(V$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:U45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(W$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:V45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(X$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:W45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(Y$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:X45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(Z$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:Y45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AA$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:Z45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AB$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AA45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AC$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AB45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AD$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AC45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AE$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AD45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AF$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AE45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AG$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AF45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AH$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AG45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AI$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AH45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AI45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AK$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AJ45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AL$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AK45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AM$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AL45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AN$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AM45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AO$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AN45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AP$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AO45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AP45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AR$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AQ45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AS$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AR45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AT$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AS45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AU$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AT45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AV$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AU45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AW$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AV45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AX$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AW45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AY$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AX45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AY45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BA$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AZ45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BB$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BA45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BC$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BB45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BD$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BC45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BE$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BD45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BF$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BE45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BG$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BF45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BH$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BG45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BI$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BH45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BI45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BK$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BJ45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BL$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BK45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BM$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BL45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BN$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BM45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BO$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BN45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BP$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BO45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BP45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BR$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BQ45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BS$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BR45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BT$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BS45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BU$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BT45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BV$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BU45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BW$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BV45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BX$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BW45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BY$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BX45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BY45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CA$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BZ45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CB$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:CA45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CC$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:CB45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CD$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:CC45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CE$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:CD45)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E24)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(O$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:N46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(P$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:O46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(Q$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:P46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(R$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:Q46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(S$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:R46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(T$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:S46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(U$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:T46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(V$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:U46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(W$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:V46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(X$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:W46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(Y$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:X46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(Z$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:Y46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AA$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:Z46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AB$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AA46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AC$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AB46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AD$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AC46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AE$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AD46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AF$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AE46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AG$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AF46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AH$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AG46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AI$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AH46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AI46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AK$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AJ46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AL$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AK46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AM$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AL46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AN$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AM46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AO$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AN46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AP$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AO46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AP46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AR$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AQ46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AS$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AR46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AT$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AS46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AU$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AT46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AV$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AU46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AW$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AV46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AX$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AW46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AY$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AX46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AY46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BA$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AZ46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BB$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BA46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BC$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BB46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BD$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BC46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BE$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BD46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BF$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BE46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BG$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BF46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BH$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BG46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BI$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BH46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BI46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BK$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BJ46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BL$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BK46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BM$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BL46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BN$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BM46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BO$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BN46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BP$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BO46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BP46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BR$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BQ46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BS$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BR46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BT$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BS46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BU$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BT46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BV$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BU46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BW$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BV46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BX$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BW46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BY$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BX46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BY46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CA$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BZ46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CB$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:CA46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CC$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:CB46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CD$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:CC46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CE$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:CD46)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E25)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(P$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:O47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(Q$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:P47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(R$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:Q47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(S$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:R47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(T$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:S47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(U$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:T47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(V$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:U47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(W$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:V47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(X$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:W47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(Y$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:X47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(Z$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:Y47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AA$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:Z47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AB$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AA47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AC$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AB47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AD$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AC47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AE$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AD47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AF$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AE47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AG$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AF47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AH$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AG47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AI$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AH47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AI47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AK$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AJ47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AL$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AK47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AM$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AL47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AN$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AM47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AO$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AN47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AP$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AO47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AP47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AR$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AQ47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AS$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AR47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AT$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AS47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AU$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AT47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AV$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AU47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AW$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AV47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AX$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AW47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AY$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AX47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AY47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BA$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AZ47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BB$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BA47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BC$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BB47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BD$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BC47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BE$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BD47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BF$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BE47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BG$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BF47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BH$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BG47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BI$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BH47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BI47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BK$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BJ47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BL$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BK47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BM$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BL47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BN$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BM47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BO$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BN47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BP$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BO47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BP47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BR$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BQ47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BS$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BR47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BT$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BS47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BU$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BT47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BV$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BU47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BW$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BV47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BX$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BW47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BY$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BX47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BY47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CA$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BZ47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CB$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:CA47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CC$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:CB47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CD$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:CC47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CE$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:CD47)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E26)","v":"Depreciation of asset adjustments - RAB 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(Q$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:P48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(R$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:Q48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(S$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:R48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(T$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:S48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(U$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:T48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(V$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:U48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(W$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:V48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(X$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:W48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(Y$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:X48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(Z$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:Y48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AA$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:Z48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AB$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AA48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AC$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AB48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AD$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AC48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AE$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AD48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AF$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AE48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AG$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AF48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AH$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AG48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AI$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AH48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AI48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AK$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AJ48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AL$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AK48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AM$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AL48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AN$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AM48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AO$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AN48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AP$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AO48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AP48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AR$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AQ48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AS$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AR48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AT$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AS48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AU$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AT48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AV$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AU48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AW$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AV48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AX$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AW48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AY$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AX48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AY48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BA$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AZ48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BB$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BA48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BC$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BB48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BD$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BC48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BE$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BD48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BF$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BE48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BG$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BF48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BH$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BG48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BI$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BH48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BI48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BK$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BJ48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BL$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BK48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BM$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BL48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BN$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BM48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BO$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BN48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BP$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BO48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BP48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BR$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BQ48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BS$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BR48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BT$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BS48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BU$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BT48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BV$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BU48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BW$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BV48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BX$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BW48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BY$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BX48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BY48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(CA$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BZ48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(CB$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:CA48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(CC$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:CB48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(CD$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:CC48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(CE$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:CD48)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E27)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(R$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:Q49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(S$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:R49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(T$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:S49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(U$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:T49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(V$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:U49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(W$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:V49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(X$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:W49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(Y$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:X49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(Z$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:Y49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AA$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:Z49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AB$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AA49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AC$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AB49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AD$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AC49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AE$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AD49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AF$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AE49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AG$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AF49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AH$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AG49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AI$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AH49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AI49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AK$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AJ49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AL$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AK49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AM$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AL49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AN$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AM49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AO$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AN49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AP$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AO49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AP49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AR$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AQ49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AS$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AR49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AT$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AS49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AU$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AT49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AV$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AU49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AW$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AV49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AX$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AW49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AY$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AX49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AY49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BA$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AZ49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BB$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BA49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BC$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BB49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BD$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BC49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BE$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BD49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BF$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BE49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BG$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BF49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BH$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BG49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BI$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BH49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BI49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BK$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BJ49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BL$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BK49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BM$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BL49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BN$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BM49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BO$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BN49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BP$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BO49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BP49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BR$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BQ49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BS$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BR49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BT$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BS49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BU$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BT49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BV$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BU49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BW$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BV49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BX$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BW49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BY$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BX49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BY49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(CA$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BZ49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(CB$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:CA49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(CC$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:CB49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(CD$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:CC49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(CE$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:CD49)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E28)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(S$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:R50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(T$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:S50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(U$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:T50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(V$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:U50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(W$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:V50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(X$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:W50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(Y$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:X50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(Z$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:Y50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AA$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:Z50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AB$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AA50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AC$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AB50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AD$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AC50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AE$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AD50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AF$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AE50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AG$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AF50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AH$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AG50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AI$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AH50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AI50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AK$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AJ50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AL$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AK50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AM$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AL50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AN$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AM50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AO$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AN50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AP$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AO50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AP50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AR$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AQ50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AS$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AR50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AT$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AS50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AU$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AT50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AV$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AU50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AW$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AV50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AX$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AW50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AY$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AX50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AY50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BA$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AZ50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BB$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BA50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BC$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BB50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BD$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BC50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BE$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BD50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BF$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BE50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BG$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BF50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BH$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BG50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BI$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BH50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BI50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BK$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BJ50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BL$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BK50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BM$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BL50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BN$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BM50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BO$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BN50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BP$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BO50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BP50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BR$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BQ50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BS$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BR50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BT$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BS50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BU$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BT50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BV$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BU50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BW$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BV50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BX$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BW50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BY$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BX50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BY50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(CA$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BZ50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(CB$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:CA50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(CC$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:CB50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(CD$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:CC50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(CE$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:CD50)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E29)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(T$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:S51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(U$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:T51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(V$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:U51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(W$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:V51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(X$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:W51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(Y$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:X51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(Z$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:Y51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AA$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:Z51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AB$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AA51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AC$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AB51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AD$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AC51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AE$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AD51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AF$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AE51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AG$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AF51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AH$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AG51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AI$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AH51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AI51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AK$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AJ51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AL$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AK51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AM$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AL51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AN$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AM51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AO$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AN51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AP$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AO51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AP51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AR$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AQ51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AS$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AR51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AT$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AS51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AU$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AT51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AV$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AU51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AW$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AV51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AX$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AW51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AY$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AX51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AY51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BA$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AZ51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BB$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BA51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BC$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BB51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BD$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BC51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BE$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BD51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BF$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BE51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BG$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BF51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BH$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BG51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BI$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BH51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BI51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BK$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BJ51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BL$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BK51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BM$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BL51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BN$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BM51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BO$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BN51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BP$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BO51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BP51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BR$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BQ51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BS$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BR51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BT$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BS51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BU$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BT51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BV$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BU51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BW$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BV51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BX$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BW51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BY$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BX51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BY51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(CA$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BZ51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(CB$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:CA51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(CC$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:CB51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(CD$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:CC51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(CE$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:CD51)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E30)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(U$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:T52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(V$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:U52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(W$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:V52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(X$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:W52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(Y$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:X52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(Z$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:Y52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AA$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:Z52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AB$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AA52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AC$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AB52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AD$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AC52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AE$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AD52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AF$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AE52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AG$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AF52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AH$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AG52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AI$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AH52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AI52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AK$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AJ52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AL$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AK52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AM$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AL52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AN$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AM52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AO$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AN52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AP$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AO52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AP52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AR$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AQ52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AS$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AR52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AT$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AS52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AU$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AT52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AV$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AU52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AW$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AV52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AX$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AW52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AY$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AX52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AY52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BA$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AZ52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BB$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BA52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BC$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BB52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BD$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BC52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BE$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BD52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BF$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BE52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BG$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BF52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BH$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BG52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BI$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BH52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BI52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BK$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BJ52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BL$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BK52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BM$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BL52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BN$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BM52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BO$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BN52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BP$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BO52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BP52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BR$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BQ52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BS$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BR52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BT$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BS52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BU$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BT52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BV$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BU52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BW$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BV52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BX$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BW52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BY$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BX52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BY52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(CA$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BZ52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(CB$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:CA52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(CC$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:CB52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(CD$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:CC52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(CE$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:CD52)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E31)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(V$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:U53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(W$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:V53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(X$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:W53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(Y$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:X53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(Z$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:Y53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AA$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:Z53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AB$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AA53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AC$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AB53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AD$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AC53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AE$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AD53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AF$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AE53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AG$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AF53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AH$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AG53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AI$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AH53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AI53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AK$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AJ53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AL$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AK53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AM$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AL53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AN$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AM53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AO$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AN53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AP$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AO53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AP53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AR$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AQ53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AS$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AR53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AT$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AS53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AU$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AT53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AV$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AU53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AW$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AV53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AX$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AW53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AY$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AX53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AY53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BA$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AZ53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BB$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BA53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BC$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BB53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BD$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BC53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BE$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BD53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BF$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BE53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BG$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BF53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BH$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BG53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BI$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BH53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BI53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BK$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BJ53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BL$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BK53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BM$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BL53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BN$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BM53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BO$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BN53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BP$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BO53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BP53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BR$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BQ53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BS$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BR53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BT$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BS53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BU$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BT53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BV$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BU53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BW$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BV53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BX$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BW53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BY$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BX53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BY53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(CA$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BZ53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(CB$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:CA53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(CC$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:CB53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(CD$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:CC53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(CE$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:CD53)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E32)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(W$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:V54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(X$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:W54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(Y$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:X54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(Z$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:Y54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AA$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:Z54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AB$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AA54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AC$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AB54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AD$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AC54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AE$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AD54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AF$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AE54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AG$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AF54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AH$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AG54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AI$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AH54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AI54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AK$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AJ54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AL$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AK54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AM$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AL54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AN$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AM54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AO$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AN54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AP$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AO54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AP54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AR$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AQ54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AS$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AR54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AT$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AS54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AU$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AT54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AV$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AU54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AW$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AV54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AX$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AW54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AY$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AX54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AY54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BA$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AZ54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BB$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BA54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BC$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BB54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BD$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BC54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BE$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BD54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BF$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BE54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BG$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BF54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BH$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BG54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BI$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BH54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BI54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BK$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BJ54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BL$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BK54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BM$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BL54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BN$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BM54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BO$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BN54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BP$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BO54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BP54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BR$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BQ54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BS$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BR54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BT$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BS54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BU$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BT54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BV$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BU54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BW$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BV54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BX$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BW54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BY$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BX54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BY54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(CA$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BZ54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(CB$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:CA54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(CC$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:CB54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(CD$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:CC54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(CE$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:CD54)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E7, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Sub-transmission lines - depreciation"},null,{"$f":"SUM(H17:H55)","v":0.90809715472272423},1.3344093595597988,2.039255823931617,2.152356830914866,2.2719998345671737,3.0002000255938155,3.0563891201761271,3.0820887240058967,3.1034224133006436,3.4861938760915665,3.5767090817944398,3.5942128592631084,3.6219579653662768,3.6247027058997121,3.6247027058997121,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,{"$f":"SUM(AN17:AN55)","v":3.5850381959008004},3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.5850381959008004,3.4586229903444803,2.6769410411780763,2.6769410411780763,2.6769410411780763,2.6769410411780763,2.6769410411780745,2.635487390460133,2.209175185623045,1.5043287212512539,1.3912277142679979,1.2715847106156866,0.57033259588516461,0.5141435013028588,0.48844389747308703,0.46711020817832671,{"$f":"SUM(BT17:BT55)","v":8.433874538741061E-2},4.7993624105271117E-2,3.0489846636603996E-2,2.7447405334349306E-3,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E59","v":"Asset class 2"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E59, 'RAB input'!$D$25:$D$74, 0))","v":"Distribution Lines"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E59)/'RAB input'!G$15","v":1717.3593392822108},{"$f":"(INDEX('RAB input'!H$25:H$74,$E59)-INDEX('RAB input'!H$79:H$128,$E59)-INDEX('RAB input'!H$133:H$182,$E59))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":78.777057124940967},{"$f":"(INDEX('RAB input'!I$25:I$74,$E59)-INDEX('RAB input'!I$79:I$128,$E59)-INDEX('RAB input'!I$133:I$182,$E59))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":125.77894380223427},{"$f":"(INDEX('RAB input'!J$25:J$74,$E59)-INDEX('RAB input'!J$79:J$128,$E59)-INDEX('RAB input'!J$133:J$182,$E59))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":86.850127463629349},{"$f":"(INDEX('RAB input'!K$25:K$74,$E59)-INDEX('RAB input'!K$79:K$128,$E59)-INDEX('RAB input'!K$133:K$182,$E59))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":64.581272596183823},{"$f":"(INDEX('RAB input'!L$25:L$74,$E59)-INDEX('RAB input'!L$79:L$128,$E59)-INDEX('RAB input'!L$133:L$182,$E59))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":71.229851249813194},{"$f":"(INDEX('RAB input'!M$25:M$74,$E59)-INDEX('RAB input'!M$79:M$128,$E59)-INDEX('RAB input'!M$133:M$182,$E59))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":-158.71148719729865},{"$f":"(INDEX('RAB input'!N$25:N$74,$E59)-INDEX('RAB input'!N$79:N$128,$E59)-INDEX('RAB input'!N$133:N$182,$E59))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":72.752196702300694},{"$f":"(INDEX('RAB input'!O$25:O$74,$E59)-INDEX('RAB input'!O$79:O$128,$E59)-INDEX('RAB input'!O$133:O$182,$E59))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":41.802824858119045},{"$f":"(INDEX('RAB input'!P$25:P$74,$E59)-INDEX('RAB input'!P$79:P$128,$E59)-INDEX('RAB input'!P$133:P$182,$E59))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":64.487320406226615},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E59)-INDEX('RAB input'!Q$79:Q$128,$E59)-INDEX('RAB input'!Q$133:Q$182,$E59))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":50.221668430178603},{"$f":"(INDEX('RAB input'!R$25:R$74,$E59)-INDEX('RAB input'!R$79:R$128,$E59)-INDEX('RAB input'!R$133:R$182,$E59))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":50.802961073354126},{"$f":"(INDEX('RAB input'!S$25:S$74,$E59)-INDEX('RAB input'!S$79:S$128,$E59)-INDEX('RAB input'!S$133:S$182,$E59))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":35.085497187198499},{"$f":"(INDEX('RAB input'!T$25:T$74,$E59)-INDEX('RAB input'!T$79:T$128,$E59)-INDEX('RAB input'!T$133:T$182,$E59))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":53.701659817463479},{"$f":"(INDEX('RAB input'!U$25:U$74,$E59)-INDEX('RAB input'!U$79:U$128,$E59)-INDEX('RAB input'!U$133:U$182,$E59))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":58.724330445935927},{"$f":"(INDEX('RAB input'!V$25:V$74,$E59)-INDEX('RAB input'!V$79:V$128,$E59)-INDEX('RAB input'!V$133:V$182,$E59))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":69.90175602571378},{"$f":"(INDEX('RAB input'!W$25:W$74,$E59)-INDEX('RAB input'!W$79:W$128,$E59)-INDEX('RAB input'!W$133:W$182,$E59))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E59)-INDEX('RAB input'!X$79:X$128,$E59)-INDEX('RAB input'!X$133:X$182,$E59))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E59)-INDEX('RAB input'!Y$79:Y$128,$E59)-INDEX('RAB input'!Y$133:Y$182,$E59))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E59)-INDEX('RAB input'!Z$79:Z$128,$E59)-INDEX('RAB input'!Z$133:Z$182,$E59))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E59)-INDEX('RAB input'!AA$79:AA$128,$E59)-INDEX('RAB input'!AA$133:AA$182,$E59))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E59)-INDEX('RAB input'!AB$79:AB$128,$E59)-INDEX('RAB input'!AB$133:AB$182,$E59))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E59)-INDEX('RAB input'!AC$79:AC$128,$E59)-INDEX('RAB input'!AC$133:AC$182,$E59))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E59)-INDEX('RAB input'!AD$79:AD$128,$E59)-INDEX('RAB input'!AD$133:AD$182,$E59))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E59)-INDEX('RAB input'!AE$79:AE$128,$E59)-INDEX('RAB input'!AE$133:AE$182,$E59))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E59)-INDEX('RAB input'!AF$79:AF$128,$E59)-INDEX('RAB input'!AF$133:AF$182,$E59))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E59)-INDEX('RAB input'!AG$79:AG$128,$E59)-INDEX('RAB input'!AG$133:AG$182,$E59))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E59)-INDEX('RAB input'!AH$79:AH$128,$E59)-INDEX('RAB input'!AH$133:AH$182,$E59))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E59)-INDEX('RAB input'!AI$79:AI$128,$E59)-INDEX('RAB input'!AI$133:AI$182,$E59))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E59)-INDEX('RAB input'!AJ$79:AJ$128,$E59)-INDEX('RAB input'!AJ$133:AJ$182,$E59))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E59)-INDEX('RAB input'!AK$79:AK$128,$E59)-INDEX('RAB input'!AK$133:AK$182,$E59))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E59)-INDEX('RAB input'!AL$79:AL$128,$E59)-INDEX('RAB input'!AL$133:AL$182,$E59))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E59)-INDEX('RAB input'!AM$79:AM$128,$E59)-INDEX('RAB input'!AM$133:AM$182,$E59))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E59)-INDEX('RAB input'!AN$79:AN$128,$E59)-INDEX('RAB input'!AN$133:AN$182,$E59))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E59)-INDEX('RAB input'!AO$79:AO$128,$E59)-INDEX('RAB input'!AO$133:AO$182,$E59))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E59)-INDEX('RAB input'!AP$79:AP$128,$E59)-INDEX('RAB input'!AP$133:AP$182,$E59))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E59)-INDEX('RAB input'!AQ$79:AQ$128,$E59)-INDEX('RAB input'!AQ$133:AQ$182,$E59))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E59)-INDEX('RAB input'!AR$79:AR$128,$E59)-INDEX('RAB input'!AR$133:AR$182,$E59))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E59)-INDEX('RAB input'!AS$79:AS$128,$E59)-INDEX('RAB input'!AS$133:AS$182,$E59))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E59)-INDEX('RAB input'!AT$79:AT$128,$E59)-INDEX('RAB input'!AT$133:AT$182,$E59))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E59)-INDEX('RAB input'!AU$79:AU$128,$E59)-INDEX('RAB input'!AU$133:AU$182,$E59))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E59)-INDEX('RAB input'!AV$79:AV$128,$E59)-INDEX('RAB input'!AV$133:AV$182,$E59))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E59)-INDEX('RAB input'!AW$79:AW$128,$E59)-INDEX('RAB input'!AW$133:AW$182,$E59))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E59)-INDEX('RAB input'!AX$79:AX$128,$E59)-INDEX('RAB input'!AX$133:AX$182,$E59))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E59)-INDEX('RAB input'!AY$79:AY$128,$E59)-INDEX('RAB input'!AY$133:AY$182,$E59))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E59)-INDEX('RAB input'!AZ$79:AZ$128,$E59)-INDEX('RAB input'!AZ$133:AZ$182,$E59))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E59)-INDEX('RAB input'!BA$79:BA$128,$E59)-INDEX('RAB input'!BA$133:BA$182,$E59))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E59)-INDEX('RAB input'!BB$79:BB$128,$E59)-INDEX('RAB input'!BB$133:BB$182,$E59))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E59)-INDEX('RAB input'!BC$79:BC$128,$E59)-INDEX('RAB input'!BC$133:BC$182,$E59))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E59)-INDEX('RAB input'!BD$79:BD$128,$E59)-INDEX('RAB input'!BD$133:BD$182,$E59))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E59)-INDEX('RAB input'!BE$79:BE$128,$E59)-INDEX('RAB input'!BE$133:BE$182,$E59))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E59)-INDEX('RAB input'!BF$79:BF$128,$E59)-INDEX('RAB input'!BF$133:BF$182,$E59))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E59)-INDEX('RAB input'!BG$79:BG$128,$E59)-INDEX('RAB input'!BG$133:BG$182,$E59))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E59)-INDEX('RAB input'!BH$79:BH$128,$E59)-INDEX('RAB input'!BH$133:BH$182,$E59))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E59)-INDEX('RAB input'!BI$79:BI$128,$E59)-INDEX('RAB input'!BI$133:BI$182,$E59))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E59)-INDEX('RAB input'!BJ$79:BJ$128,$E59)-INDEX('RAB input'!BJ$133:BJ$182,$E59))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E59)-INDEX('RAB input'!BK$79:BK$128,$E59)-INDEX('RAB input'!BK$133:BK$182,$E59))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E59)-INDEX('RAB input'!BL$79:BL$128,$E59)-INDEX('RAB input'!BL$133:BL$182,$E59))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E59)-INDEX('RAB input'!BM$79:BM$128,$E59)-INDEX('RAB input'!BM$133:BM$182,$E59))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E59)-INDEX('RAB input'!BN$79:BN$128,$E59)-INDEX('RAB input'!BN$133:BN$182,$E59))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E59)-INDEX('RAB input'!BO$79:BO$128,$E59)-INDEX('RAB input'!BO$133:BO$182,$E59))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E59)-INDEX('RAB input'!BP$79:BP$128,$E59)-INDEX('RAB input'!BP$133:BP$182,$E59))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E59)-INDEX('RAB input'!BQ$79:BQ$128,$E59)-INDEX('RAB input'!BQ$133:BQ$182,$E59))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E59)-INDEX('RAB input'!BR$79:BR$128,$E59)-INDEX('RAB input'!BR$133:BR$182,$E59))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E59)-INDEX('RAB input'!BS$79:BS$128,$E59)-INDEX('RAB input'!BS$133:BS$182,$E59))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E59)-INDEX('RAB input'!BT$79:BT$128,$E59)-INDEX('RAB input'!BT$133:BT$182,$E59))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E59)-INDEX('RAB input'!BU$79:BU$128,$E59)-INDEX('RAB input'!BU$133:BU$182,$E59))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BV$25:BV$74,$E59)-INDEX('RAB input'!BV$79:BV$128,$E59)-INDEX('RAB input'!BV$133:BV$182,$E59))/'RAB input'!BV$15*(1+'RAB input'!BV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BW$25:BW$74,$E59)-INDEX('RAB input'!BW$79:BW$128,$E59)-INDEX('RAB input'!BW$133:BW$182,$E59))/'RAB input'!BW$15*(1+'RAB input'!BW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BX$25:BX$74,$E59)-INDEX('RAB input'!BX$79:BX$128,$E59)-INDEX('RAB input'!BX$133:BX$182,$E59))/'RAB input'!BX$15*(1+'RAB input'!BX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BY$25:BY$74,$E59)-INDEX('RAB input'!BY$79:BY$128,$E59)-INDEX('RAB input'!BY$133:BY$182,$E59))/'RAB input'!BY$15*(1+'RAB input'!BY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BZ$25:BZ$74,$E59)-INDEX('RAB input'!BZ$79:BZ$128,$E59)-INDEX('RAB input'!BZ$133:BZ$182,$E59))/'RAB input'!BZ$15*(1+'RAB input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CA$25:CA$74,$E59)-INDEX('RAB input'!CA$79:CA$128,$E59)-INDEX('RAB input'!CA$133:CA$182,$E59))/'RAB input'!CA$15*(1+'RAB input'!CA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CB$25:CB$74,$E59)-INDEX('RAB input'!CB$79:CB$128,$E59)-INDEX('RAB input'!CB$133:CB$182,$E59))/'RAB input'!CB$15*(1+'RAB input'!CB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CC$25:CC$74,$E59)-INDEX('RAB input'!CC$79:CC$128,$E59)-INDEX('RAB input'!CC$133:CC$182,$E59))/'RAB input'!CC$15*(1+'RAB input'!CC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CD$25:CD$74,$E59)-INDEX('RAB input'!CD$79:CD$128,$E59)-INDEX('RAB input'!CD$133:CD$182,$E59))/'RAB input'!CD$15*(1+'RAB input'!CD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CE$25:CE$74,$E59)-INDEX('RAB input'!CE$79:CE$128,$E59)-INDEX('RAB input'!CE$133:CE$182,$E59))/'RAB input'!CE$15*(1+'RAB input'!CE$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E59)=\"\", IF($G59=0, 0, F60), INDEX('RAB input'!$G$187:$G$236, $E59))","v":21.082154828801148},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E59)=\"\", G60, INDEX('RAB input'!H$187:H$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E59)=\"\", H60, INDEX('RAB input'!I$187:I$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E59)=\"\", I60, INDEX('RAB input'!J$187:J$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E59)=\"\", J60, INDEX('RAB input'!K$187:K$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E59)=\"\", K60, INDEX('RAB input'!L$187:L$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E59)=\"\", L60, INDEX('RAB input'!M$187:M$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E59)=\"\", M60, INDEX('RAB input'!N$187:N$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E59)=\"\", N60, INDEX('RAB input'!O$187:O$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E59)=\"\", O60, INDEX('RAB input'!P$187:P$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E59)=\"\", P60, INDEX('RAB input'!Q$187:Q$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E59)=\"\", Q60, INDEX('RAB input'!R$187:R$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E59)=\"\", R60, INDEX('RAB input'!S$187:S$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E59)=\"\", S60, INDEX('RAB input'!T$187:T$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E59)=\"\", T60, INDEX('RAB input'!U$187:U$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E59)=\"\", U60, INDEX('RAB input'!V$187:V$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E59)=\"\", V60, INDEX('RAB input'!W$187:W$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E59)=\"\", W60, INDEX('RAB input'!X$187:X$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E59)=\"\", X60, INDEX('RAB input'!Y$187:Y$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E59)=\"\", Y60, INDEX('RAB input'!Z$187:Z$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E59)=\"\", Z60, INDEX('RAB input'!AA$187:AA$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E59)=\"\", AA60, INDEX('RAB input'!AB$187:AB$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E59)=\"\", AB60, INDEX('RAB input'!AC$187:AC$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E59)=\"\", AC60, INDEX('RAB input'!AD$187:AD$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E59)=\"\", AD60, INDEX('RAB input'!AE$187:AE$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E59)=\"\", AE60, INDEX('RAB input'!AF$187:AF$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E59)=\"\", AF60, INDEX('RAB input'!AG$187:AG$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E59)=\"\", AG60, INDEX('RAB input'!AH$187:AH$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E59)=\"\", AH60, INDEX('RAB input'!AI$187:AI$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E59)=\"\", AI60, INDEX('RAB input'!AJ$187:AJ$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E59)=\"\", AJ60, INDEX('RAB input'!AK$187:AK$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E59)=\"\", AK60, INDEX('RAB input'!AL$187:AL$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E59)=\"\", AL60, INDEX('RAB input'!AM$187:AM$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E59)=\"\", AM60, INDEX('RAB input'!AN$187:AN$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E59)=\"\", AN60, INDEX('RAB input'!AO$187:AO$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E59)=\"\", AO60, INDEX('RAB input'!AP$187:AP$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E59)=\"\", AP60, INDEX('RAB input'!AQ$187:AQ$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E59)=\"\", AQ60, INDEX('RAB input'!AR$187:AR$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E59)=\"\", AR60, INDEX('RAB input'!AS$187:AS$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E59)=\"\", AS60, INDEX('RAB input'!AT$187:AT$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E59)=\"\", AT60, INDEX('RAB input'!AU$187:AU$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E59)=\"\", AU60, INDEX('RAB input'!AV$187:AV$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E59)=\"\", AV60, INDEX('RAB input'!AW$187:AW$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E59)=\"\", AW60, INDEX('RAB input'!AX$187:AX$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E59)=\"\", AX60, INDEX('RAB input'!AY$187:AY$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E59)=\"\", AY60, INDEX('RAB input'!AZ$187:AZ$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E59)=\"\", AZ60, INDEX('RAB input'!BA$187:BA$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E59)=\"\", BA60, INDEX('RAB input'!BB$187:BB$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E59)=\"\", BB60, INDEX('RAB input'!BC$187:BC$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E59)=\"\", BC60, INDEX('RAB input'!BD$187:BD$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E59)=\"\", BD60, INDEX('RAB input'!BE$187:BE$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E59)=\"\", BE60, INDEX('RAB input'!BF$187:BF$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E59)=\"\", BF60, INDEX('RAB input'!BG$187:BG$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E59)=\"\", BG60, INDEX('RAB input'!BH$187:BH$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E59)=\"\", BH60, INDEX('RAB input'!BI$187:BI$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E59)=\"\", BI60, INDEX('RAB input'!BJ$187:BJ$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E59)=\"\", BJ60, INDEX('RAB input'!BK$187:BK$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E59)=\"\", BK60, INDEX('RAB input'!BL$187:BL$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E59)=\"\", BL60, INDEX('RAB input'!BM$187:BM$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E59)=\"\", BM60, INDEX('RAB input'!BN$187:BN$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E59)=\"\", BN60, INDEX('RAB input'!BO$187:BO$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E59)=\"\", BO60, INDEX('RAB input'!BP$187:BP$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E59)=\"\", BP60, INDEX('RAB input'!BQ$187:BQ$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E59)=\"\", BQ60, INDEX('RAB input'!BR$187:BR$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E59)=\"\", BR60, INDEX('RAB input'!BS$187:BS$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E59)=\"\", BS60, INDEX('RAB input'!BT$187:BT$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E59)=\"\", BT60, INDEX('RAB input'!BU$187:BU$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BV$187:BV$236, $E59)=\"\", BU60, INDEX('RAB input'!BV$187:BV$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BW$187:BW$236, $E59)=\"\", BV60, INDEX('RAB input'!BW$187:BW$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BX$187:BX$236, $E59)=\"\", BW60, INDEX('RAB input'!BX$187:BX$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BY$187:BY$236, $E59)=\"\", BX60, INDEX('RAB input'!BY$187:BY$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!BZ$187:BZ$236, $E59)=\"\", BY60, INDEX('RAB input'!BZ$187:BZ$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!CA$187:CA$236, $E59)=\"\", BZ60, INDEX('RAB input'!CA$187:CA$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!CB$187:CB$236, $E59)=\"\", CA60, INDEX('RAB input'!CB$187:CB$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!CC$187:CC$236, $E59)=\"\", CB60, INDEX('RAB input'!CC$187:CC$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!CD$187:CD$236, $E59)=\"\", CC60, INDEX('RAB input'!CD$187:CD$236, $E59))","v":55},{"$f":"IF(INDEX('RAB input'!CE$187:CE$236, $E59)=\"\", CD60, INDEX('RAB input'!CE$187:CE$236, $E59))","v":55}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E59)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":78.491866112996647},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E59)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E59)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E59)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E59)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E59)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":-10.043828285323796},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E59)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E59)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E59)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E59)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E59)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":-1.4466598028489244},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E59)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E59)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E59)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E59)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E59)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E59)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E59)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E59)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E59)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E59)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E59)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E59)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E59)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E59)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E59)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E59)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E59)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E59)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E59)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E59)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E59)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E59)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E59)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E59)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E59)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E59)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E59)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E59)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E59)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E59)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E59)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E59)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E59)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E59)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E59)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E59)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E59)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E59)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E59)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E59)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E59)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E59)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E59)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E59)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E59)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E59)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E59)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E59)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E59)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E59)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E59)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E59)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E59)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E59)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E59)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E59)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BV$347:BV$396,$E59)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BW$347:BW$396,$E59)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BX$347:BX$396,$E59)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BY$347:BY$396,$E59)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BZ$347:BZ$396,$E59)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!CA$347:CA$396,$E59)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CB$347:CB$396,$E59)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0},{"$f":"IF('RAB input'!CD$11=\"\", 0, INDEX('RAB input'!CC$347:CC$396,$E59)/'RAB input'!CC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CD$11, 2))/'RAB input'!CC$20-1))","v":0},{"$f":"IF('RAB input'!CE$11=\"\", 0, INDEX('RAB input'!CD$347:CD$396,$E59)/'RAB input'!CD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CE$11, 2))/'RAB input'!CD$20-1))","v":0},{"$f":"IF('RAB input'!CF$11=\"\", 0, INDEX('RAB input'!CE$347:CE$396,$E59)/'RAB input'!CE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CF$11, 2))/'RAB input'!CE$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G61<>0, IF(G60<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E59)-'RAB input'!$H$11, \"n/a\"), 0)","v":50},{"$f":"IF(H61<>0, IF(H60<>\"n/a\", H60-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I61<>0, IF(I60<>\"n/a\", I60-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J61<>0, IF(J60<>\"n/a\", J60-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K61<>0, IF(K60<>\"n/a\", K60-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L61<>0, IF(L60<>\"n/a\", L60-'RAB input'!M$11, \"n/a\"), 0)","v":50},{"$f":"IF(M61<>0, IF(M60<>\"n/a\", M60-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N61<>0, IF(N60<>\"n/a\", N60-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O61<>0, IF(O60<>\"n/a\", O60-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P61<>0, IF(P60<>\"n/a\", P60-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q61<>0, IF(Q60<>\"n/a\", Q60-'RAB input'!R$11, \"n/a\"), 0)","v":50},{"$f":"IF(R61<>0, IF(R60<>\"n/a\", R60-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S61<>0, IF(S60<>\"n/a\", S60-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T61<>0, IF(T60<>\"n/a\", T60-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U61<>0, IF(U60<>\"n/a\", U60-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V61<>0, IF(V60<>\"n/a\", V60-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W61<>0, IF(W60<>\"n/a\", W60-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X61<>0, IF(X60<>\"n/a\", X60-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y61<>0, IF(Y60<>\"n/a\", Y60-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z61<>0, IF(Z60<>\"n/a\", Z60-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA61<>0, IF(AA60<>\"n/a\", AA60-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB61<>0, IF(AB60<>\"n/a\", AB60-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC61<>0, IF(AC60<>\"n/a\", AC60-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD61<>0, IF(AD60<>\"n/a\", AD60-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE61<>0, IF(AE60<>\"n/a\", AE60-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF61<>0, IF(AF60<>\"n/a\", AF60-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG61<>0, IF(AG60<>\"n/a\", AG60-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH61<>0, IF(AH60<>\"n/a\", AH60-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI61<>0, IF(AI60<>\"n/a\", AI60-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ61<>0, IF(AJ60<>\"n/a\", AJ60-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK61<>0, IF(AK60<>\"n/a\", AK60-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL61<>0, IF(AL60<>\"n/a\", AL60-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM61<>0, IF(AM60<>\"n/a\", AM60-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN61<>0, IF(AN60<>\"n/a\", AN60-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO61<>0, IF(AO60<>\"n/a\", AO60-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP61<>0, IF(AP60<>\"n/a\", AP60-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ61<>0, IF(AQ60<>\"n/a\", AQ60-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR61<>0, IF(AR60<>\"n/a\", AR60-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS61<>0, IF(AS60<>\"n/a\", AS60-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT61<>0, IF(AT60<>\"n/a\", AT60-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU61<>0, IF(AU60<>\"n/a\", AU60-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV61<>0, IF(AV60<>\"n/a\", AV60-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW61<>0, IF(AW60<>\"n/a\", AW60-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX61<>0, IF(AX60<>\"n/a\", AX60-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY61<>0, IF(AY60<>\"n/a\", AY60-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ61<>0, IF(AZ60<>\"n/a\", AZ60-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA61<>0, IF(BA60<>\"n/a\", BA60-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB61<>0, IF(BB60<>\"n/a\", BB60-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC61<>0, IF(BC60<>\"n/a\", BC60-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD61<>0, IF(BD60<>\"n/a\", BD60-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE61<>0, IF(BE60<>\"n/a\", BE60-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF61<>0, IF(BF60<>\"n/a\", BF60-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG61<>0, IF(BG60<>\"n/a\", BG60-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH61<>0, IF(BH60<>\"n/a\", BH60-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI61<>0, IF(BI60<>\"n/a\", BI60-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ61<>0, IF(BJ60<>\"n/a\", BJ60-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK61<>0, IF(BK60<>\"n/a\", BK60-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL61<>0, IF(BL60<>\"n/a\", BL60-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM61<>0, IF(BM60<>\"n/a\", BM60-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN61<>0, IF(BN60<>\"n/a\", BN60-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO61<>0, IF(BO60<>\"n/a\", BO60-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP61<>0, IF(BP60<>\"n/a\", BP60-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ61<>0, IF(BQ60<>\"n/a\", BQ60-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR61<>0, IF(BR60<>\"n/a\", BR60-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS61<>0, IF(BS60<>\"n/a\", BS60-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT61<>0, IF(BT60<>\"n/a\", BT60-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU61<>0, IF(BU60<>\"n/a\", BU60-'RAB input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV61<>0, IF(BV60<>\"n/a\", BV60-'RAB input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW61<>0, IF(BW60<>\"n/a\", BW60-'RAB input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX61<>0, IF(BX60<>\"n/a\", BX60-'RAB input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY61<>0, IF(BY60<>\"n/a\", BY60-'RAB input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ61<>0, IF(BZ60<>\"n/a\", BZ60-'RAB input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA61<>0, IF(CA60<>\"n/a\", CA60-'RAB input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB61<>0, IF(CB60<>\"n/a\", CB60-'RAB input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC61<>0, IF(CC60<>\"n/a\", CC60-'RAB input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD61<>0, IF(CD60<>\"n/a\", CD60-'RAB input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE61<>0, IF(CE60<>\"n/a\", CE60-'RAB input'!CF$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E59)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E59)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E59)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E59)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E59)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E59)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E59)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E59)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E59)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E59)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E59)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E59)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E59)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E59)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E59)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E59)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E59)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E59)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E59)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E59)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E59)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E59)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E59)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E59)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E59)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E59)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E59)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E59)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E59)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E59)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E59)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E59)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E59)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E59)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E59)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E59)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E59)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E59)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E59)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E59)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E59)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E59)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E59)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E59)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E59)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E59)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E59)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E59)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E59)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E59)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E59)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E59)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E59)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E59)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E59)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E59)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E59)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E59)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E59)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E59)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E59)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E59)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E59)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E59)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E59)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E59)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E59)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BU$401:BU$450,$E59)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BV$401:BV$450,$E59)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BW$401:BW$450,$E59)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BX$401:BX$450,$E59)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BY$401:BY$450,$E59)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!BZ$401:BZ$450,$E59)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CA$401:CA$450,$E59)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0},{"$f":"IF('RAB input'!CD$11=\"\", 0, INDEX('RAB input'!CB$401:CB$450,$E59)/'RAB input'!CC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CD$11, 2))/'RAB input'!CC$20-1))","v":0},{"$f":"IF('RAB input'!CE$11=\"\", 0, INDEX('RAB input'!CC$401:CC$450,$E59)/'RAB input'!CD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CE$11, 2))/'RAB input'!CD$20-1))","v":0},{"$f":"IF('RAB input'!CF$11=\"\", 0, INDEX('RAB input'!CD$401:CD$450,$E59)/'RAB input'!CE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CF$11, 2))/'RAB input'!CE$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G63<>0, IF(G60<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E59)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H63<>0, IF(H60<>\"n/a\", H60-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I63<>0, IF(I60<>\"n/a\", I60-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J63<>0, IF(J60<>\"n/a\", J60-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K63<>0, IF(K60<>\"n/a\", K60-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L63<>0, IF(L60<>\"n/a\", L60-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M63<>0, IF(M60<>\"n/a\", M60-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N63<>0, IF(N60<>\"n/a\", N60-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O63<>0, IF(O60<>\"n/a\", O60-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P63<>0, IF(P60<>\"n/a\", P60-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q63<>0, IF(Q60<>\"n/a\", Q60-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R63<>0, IF(R60<>\"n/a\", R60-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S63<>0, IF(S60<>\"n/a\", S60-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T63<>0, IF(T60<>\"n/a\", T60-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U63<>0, IF(U60<>\"n/a\", U60-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V63<>0, IF(V60<>\"n/a\", V60-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W63<>0, IF(W60<>\"n/a\", W60-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X63<>0, IF(X60<>\"n/a\", X60-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y63<>0, IF(Y60<>\"n/a\", Y60-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z63<>0, IF(Z60<>\"n/a\", Z60-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA63<>0, IF(AA60<>\"n/a\", AA60-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB63<>0, IF(AB60<>\"n/a\", AB60-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC63<>0, IF(AC60<>\"n/a\", AC60-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD63<>0, IF(AD60<>\"n/a\", AD60-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE63<>0, IF(AE60<>\"n/a\", AE60-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF63<>0, IF(AF60<>\"n/a\", AF60-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG63<>0, IF(AG60<>\"n/a\", AG60-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH63<>0, IF(AH60<>\"n/a\", AH60-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI63<>0, IF(AI60<>\"n/a\", AI60-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ63<>0, IF(AJ60<>\"n/a\", AJ60-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK63<>0, IF(AK60<>\"n/a\", AK60-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL63<>0, IF(AL60<>\"n/a\", AL60-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM63<>0, IF(AM60<>\"n/a\", AM60-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN63<>0, IF(AN60<>\"n/a\", AN60-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO63<>0, IF(AO60<>\"n/a\", AO60-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP63<>0, IF(AP60<>\"n/a\", AP60-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ63<>0, IF(AQ60<>\"n/a\", AQ60-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR63<>0, IF(AR60<>\"n/a\", AR60-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS63<>0, IF(AS60<>\"n/a\", AS60-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT63<>0, IF(AT60<>\"n/a\", AT60-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU63<>0, IF(AU60<>\"n/a\", AU60-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV63<>0, IF(AV60<>\"n/a\", AV60-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW63<>0, IF(AW60<>\"n/a\", AW60-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX63<>0, IF(AX60<>\"n/a\", AX60-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY63<>0, IF(AY60<>\"n/a\", AY60-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ63<>0, IF(AZ60<>\"n/a\", AZ60-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA63<>0, IF(BA60<>\"n/a\", BA60-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB63<>0, IF(BB60<>\"n/a\", BB60-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC63<>0, IF(BC60<>\"n/a\", BC60-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD63<>0, IF(BD60<>\"n/a\", BD60-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE63<>0, IF(BE60<>\"n/a\", BE60-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF63<>0, IF(BF60<>\"n/a\", BF60-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG63<>0, IF(BG60<>\"n/a\", BG60-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH63<>0, IF(BH60<>\"n/a\", BH60-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI63<>0, IF(BI60<>\"n/a\", BI60-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ63<>0, IF(BJ60<>\"n/a\", BJ60-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK63<>0, IF(BK60<>\"n/a\", BK60-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL63<>0, IF(BL60<>\"n/a\", BL60-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM63<>0, IF(BM60<>\"n/a\", BM60-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN63<>0, IF(BN60<>\"n/a\", BN60-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO63<>0, IF(BO60<>\"n/a\", BO60-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP63<>0, IF(BP60<>\"n/a\", BP60-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ63<>0, IF(BQ60<>\"n/a\", BQ60-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR63<>0, IF(BR60<>\"n/a\", BR60-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS63<>0, IF(BS60<>\"n/a\", BS60-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT63<>0, IF(BT60<>\"n/a\", BT60-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU63<>0, IF(BU60<>\"n/a\", BU60-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BV63<>0, IF(BV60<>\"n/a\", BV60-'RAB input'!BW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BW63<>0, IF(BW60<>\"n/a\", BW60-'RAB input'!BX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BX63<>0, IF(BX60<>\"n/a\", BX60-'RAB input'!BY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BY63<>0, IF(BY60<>\"n/a\", BY60-'RAB input'!BZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BZ63<>0, IF(BZ60<>\"n/a\", BZ60-'RAB input'!CA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CA63<>0, IF(CA60<>\"n/a\", CA60-'RAB input'!CB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CB63<>0, IF(CB60<>\"n/a\", CB60-'RAB input'!CC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CC63<>0, IF(CC60<>\"n/a\", CC60-'RAB input'!CD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CD63<>0, IF(CD60<>\"n/a\", CD60-'RAB input'!CE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CE63<>0, IF(CE60<>\"n/a\", CE60-'RAB input'!CF$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E59)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E59)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E59)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E59)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E59)/'RAB input'!L$15","v":95.031783751231956},{"$f":"INDEX('RAB input'!M$240:M$289, $E59)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E59)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E59)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E59)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E59)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E59)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E59)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E59)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E59)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E59)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E59)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E59)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E59)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E59)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E59)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E59)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E59)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E59)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E59)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E59)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E59)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E59)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E59)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E59)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E59)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E59)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E59)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E59)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E59)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E59)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E59)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E59)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E59)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E59)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E59)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E59)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E59)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E59)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E59)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E59)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E59)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E59)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E59)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E59)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E59)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E59)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E59)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E59)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E59)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E59)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E59)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E59)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E59)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E59)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E59)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E59)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E59)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E59)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E59)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E59)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E59)/'RAB input'!BU$15","v":0},{"$f":"INDEX('RAB input'!BV$240:BV$289, $E59)/'RAB input'!BV$15","v":0},{"$f":"INDEX('RAB input'!BW$240:BW$289, $E59)/'RAB input'!BW$15","v":0},{"$f":"INDEX('RAB input'!BX$240:BX$289, $E59)/'RAB input'!BX$15","v":0},{"$f":"INDEX('RAB input'!BY$240:BY$289, $E59)/'RAB input'!BY$15","v":0},{"$f":"INDEX('RAB input'!BZ$240:BZ$289, $E59)/'RAB input'!BZ$15","v":0},{"$f":"INDEX('RAB input'!CA$240:CA$289, $E59)/'RAB input'!CA$15","v":0},{"$f":"INDEX('RAB input'!CB$240:CB$289, $E59)/'RAB input'!CB$15","v":0},{"$f":"INDEX('RAB input'!CC$240:CC$289, $E59)/'RAB input'!CC$15","v":0},{"$f":"INDEX('RAB input'!CD$240:CD$289, $E59)/'RAB input'!CD$15","v":0},{"$f":"INDEX('RAB input'!CE$240:CE$289, $E59)/'RAB input'!CE$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E59)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E59)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E59)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E59)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E59)","v":55},{"$f":"INDEX('RAB input'!M$294:M$343, $E59)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E59)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E59)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E59)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E59)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E59)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E59)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E59)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E59)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E59)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E59)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E59)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E59)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BV$294:BV$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BW$294:BW$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BX$294:BX$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BY$294:BY$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BZ$294:BZ$343, $E59)","v":0},{"$f":"INDEX('RAB input'!CA$294:CA$343, $E59)","v":0},{"$f":"INDEX('RAB input'!CB$294:CB$343, $E59)","v":0},{"$f":"INDEX('RAB input'!CC$294:CC$343, $E59)","v":0},{"$f":"INDEX('RAB input'!CD$294:CD$343, $E59)","v":0},{"$f":"INDEX('RAB input'!CE$294:CE$343, $E59)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>H$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:G69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>I$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:H69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>J$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:I69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>K$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:J69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>L$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:K69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>M$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:L69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>N$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:M69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>O$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:N69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>P$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:O69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>Q$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:P69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>R$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:Q69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>S$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:R69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>T$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:S69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>U$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:T69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>V$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:U69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>W$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:V69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>X$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:W69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>Y$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:X69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>Z$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:Y69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AA$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:Z69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AB$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AA69))))","v":81.460332362992602},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AC$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AB69))))","v":6.6923596593658203},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AD$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AC69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AE$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AD69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AF$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AE69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AG$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AF69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AH$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AG69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AI$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AH69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AJ$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AI69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AK$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AJ69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AL$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AK69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AM$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AL69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AN$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AM69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AO$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AN69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AP$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AO69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AQ$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AP69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AR$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AQ69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AS$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AR69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AT$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AS69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AU$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AT69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AV$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AU69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AW$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AV69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AX$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AW69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AY$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AX69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AZ$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AY69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BA$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AZ69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BB$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BA69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BC$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BB69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BD$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BC69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BE$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BD69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BF$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BE69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BG$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BF69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BH$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BG69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BI$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BH69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BJ$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BI69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BK$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BJ69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BL$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BK69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BM$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BL69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BN$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BM69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BO$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BN69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BP$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BO69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BQ$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BP69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BR$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BQ69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BS$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BR69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BT$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BS69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BU$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BT69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BV$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BU69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BW$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BV69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BX$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BW69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BY$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BX69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BZ$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BY69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>CA$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BZ69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>CB$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:CA69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>CC$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:CB69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>CD$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:CC69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>CE$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:CD69))))","v":0}]
[null,null,null,null,{"$f":"E69+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E70)","v":"Depreciation of net capex 2010-11"},null,null,{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>I$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:H70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>J$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:I70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>K$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:J70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>L$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:K70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>M$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:L70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>N$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:M70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>O$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:N70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>P$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:O70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>Q$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:P70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>R$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:Q70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>S$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:R70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>T$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:S70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>U$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:T70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>V$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:U70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>W$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:V70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>X$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:W70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>Y$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:X70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>Z$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:Y70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AA$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:Z70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AB$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AA70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AC$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AB70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AD$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AC70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AE$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AD70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AF$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AE70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AG$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AF70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AH$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AG70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AI$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AH70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AJ$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AI70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AK$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AJ70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AL$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AK70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AM$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AL70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AN$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AM70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AO$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AN70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AP$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AO70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AQ$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AP70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AR$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AQ70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AS$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AR70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AT$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AS70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AU$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AT70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AV$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AU70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AW$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AV70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AX$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AW70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AY$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AX70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AZ$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AY70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BA$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AZ70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BB$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BA70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BC$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BB70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BD$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BC70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BE$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BD70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BF$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BE70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BG$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BF70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BH$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BG70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BI$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BH70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BJ$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BI70))))","v":1.4323101295443812},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BK$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BJ70))))","v":1.4323101295443905},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BL$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BK70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BM$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BL70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BN$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BM70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BO$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BN70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BP$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BO70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BQ$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BP70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BR$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BQ70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BS$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BR70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BT$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BS70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BU$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BT70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BV$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BU70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BW$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BV70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BX$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BW70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BY$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BX70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BZ$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BY70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>CA$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BZ70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>CB$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:CA70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>CC$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:CB70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>CD$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:CC70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>CE$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:CD70))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E71)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>J$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:I71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>K$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:J71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>L$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:K71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>M$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:L71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>N$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:M71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>O$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:N71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>P$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:O71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>Q$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:P71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>R$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:Q71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>S$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:R71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>T$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:S71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>U$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:T71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>V$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:U71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>W$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:V71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>X$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:W71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>Y$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:X71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>Z$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:Y71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AA$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:Z71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AB$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AA71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AC$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AB71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AD$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AC71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AE$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AD71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AF$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AE71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AG$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AF71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AH$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AG71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AI$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AH71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AJ$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AI71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AK$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AJ71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AL$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AK71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AM$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AL71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AN$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AM71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AO$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AN71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AP$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AO71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AQ$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AP71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AR$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AQ71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AS$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AR71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AT$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AS71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AU$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AT71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AV$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AU71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AW$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AV71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AX$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AW71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AY$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AX71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AZ$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AY71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BA$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AZ71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BB$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BA71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BC$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BB71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BD$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BC71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BE$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BD71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BF$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BE71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BG$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BF71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BH$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BG71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BI$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BH71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BJ$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BI71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BK$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BJ71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BL$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BK71))))","v":2.2868898873133503},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BM$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BL71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BN$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BM71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BO$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BN71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BP$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BO71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BQ$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BP71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BR$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BQ71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BS$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BR71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BT$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BS71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BU$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BT71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BV$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BU71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BW$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BV71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BX$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BW71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BY$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BX71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BZ$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BY71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>CA$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BZ71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>CB$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:CA71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>CC$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:CB71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>CD$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:CC71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>CE$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:CD71))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E72)","v":"Depreciation of net capex 2012-13"},null,null,null,null,{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>K$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:J72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>L$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:K72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>M$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:L72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>N$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:M72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>O$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:N72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>P$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:O72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>Q$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:P72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>R$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:Q72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>S$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:R72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>T$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:S72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>U$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:T72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>V$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:U72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>W$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:V72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>X$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:W72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>Y$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:X72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>Z$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:Y72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AA$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:Z72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AB$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AA72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AC$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AB72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AD$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AC72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AE$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AD72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AF$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AE72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AG$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AF72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AH$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AG72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AI$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AH72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AJ$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AI72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AK$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AJ72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AL$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AK72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AM$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AL72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AN$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AM72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AO$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AN72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AP$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AO72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AQ$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AP72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AR$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AQ72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AS$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AR72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AT$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AS72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AU$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AT72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AV$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AU72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AW$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AV72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AX$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AW72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AY$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AX72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AZ$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AY72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BA$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AZ72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BB$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BA72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BC$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BB72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BD$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BC72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BE$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BD72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BF$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BE72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BG$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BF72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BH$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BG72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BI$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BH72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BJ$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BI72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BK$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BJ72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BL$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BK72))))","v":1.5790932266114428},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BM$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BL72))))","v":1.5790932266114197},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BN$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BM72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BO$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BN72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BP$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BO72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BQ$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BP72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BR$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BQ72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BS$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BR72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BT$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BS72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BU$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BT72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BV$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BU72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BW$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BV72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BX$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BW72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BY$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BX72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BZ$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BY72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>CA$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BZ72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>CB$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:CA72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>CC$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:CB72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>CD$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:CC72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>CE$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:CD72))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E73)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>L$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:K73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>M$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:L73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>N$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:M73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>O$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:N73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>P$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:O73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>Q$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:P73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>R$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:Q73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>S$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:R73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>T$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:S73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>U$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:T73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>V$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:U73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>W$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:V73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>X$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:W73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>Y$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:X73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>Z$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:Y73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AA$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:Z73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AB$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AA73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AC$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AB73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AD$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AC73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AE$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AD73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AF$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AE73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AG$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AF73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AH$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AG73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AI$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AH73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AJ$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AI73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AK$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AJ73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AL$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AK73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AM$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AL73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AN$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AM73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AO$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AN73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AP$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AO73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AQ$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AP73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AR$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AQ73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AS$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AR73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AT$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AS73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AU$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AT73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AV$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AU73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AW$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AV73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AX$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AW73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AY$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AX73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AZ$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AY73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BA$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AZ73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BB$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BA73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BC$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BB73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BD$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BC73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BE$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BD73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BF$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BE73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BG$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BF73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BH$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BG73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BI$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BH73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BJ$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BI73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BK$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BJ73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BL$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BK73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BM$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BL73))))","v":1.1742049562942514},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BN$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BM73))))","v":1.1742049562941972},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BO$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BN73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BP$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BO73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BQ$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BP73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BR$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BQ73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BS$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BR73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BT$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BS73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BU$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BT73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BV$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BU73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BW$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BV73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BX$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BW73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BY$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BX73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BZ$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BY73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>CA$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BZ73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>CB$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:CA73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>CC$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:CB73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>CD$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:CC73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>CE$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:CD73))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E74)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>M$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:L74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>N$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:M74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>O$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:N74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>P$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:O74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>Q$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:P74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>R$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:Q74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>S$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:R74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>T$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:S74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>U$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:T74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>V$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:U74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>W$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:V74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>X$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:W74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>Y$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:X74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>Z$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:Y74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AA$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:Z74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AB$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AA74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AC$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AB74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AD$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AC74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AE$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AD74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AF$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AE74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AG$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AF74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AH$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AG74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AI$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AH74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AJ$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AI74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AK$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AJ74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AL$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AK74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AM$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AL74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AN$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AM74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AO$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AN74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AP$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AO74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AQ$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AP74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AR$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AQ74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AS$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AR74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AT$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AS74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AU$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AT74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AV$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AU74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AW$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AV74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AX$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AW74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AY$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AX74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AZ$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AY74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BA$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AZ74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BB$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BA74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BC$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BB74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BD$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BC74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BE$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BD74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BF$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BE74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BG$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BF74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BH$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BG74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BI$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BH74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BJ$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BI74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BK$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BJ74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BL$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BK74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BM$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BL74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BN$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BM74))))","v":1.295088204542058},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BO$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BN74))))","v":1.2950882045419974},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BP$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BO74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BQ$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BP74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BR$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BQ74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BS$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BR74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BT$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BS74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BU$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BT74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BV$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BU74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BW$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BV74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BX$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BW74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BY$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BX74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BZ$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BY74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>CA$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BZ74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>CB$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:CA74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>CC$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:CB74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>CD$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:CC74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>CE$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:CD74))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E75)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>N$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:M75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>O$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:N75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>P$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:O75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>Q$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:P75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>R$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:Q75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>S$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:R75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>T$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:S75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>U$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:T75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>V$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:U75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>W$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:V75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>X$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:W75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>Y$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:X75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>Z$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:Y75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AA$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:Z75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AB$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AA75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AC$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AB75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AD$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AC75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AE$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AD75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AF$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AE75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AG$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AF75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AH$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AG75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AI$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AH75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AJ$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AI75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AK$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AJ75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AL$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AK75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AM$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AL75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AN$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AM75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AO$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AN75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AP$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AO75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AQ$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AP75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AR$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AQ75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AS$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AR75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AT$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AS75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AU$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AT75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AV$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AU75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AW$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AV75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AX$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AW75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AY$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AX75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AZ$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AY75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BA$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AZ75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BB$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BA75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BC$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BB75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BD$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BC75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BE$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BD75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BF$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BE75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BG$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BF75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BH$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BG75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BI$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BH75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BJ$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BI75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BK$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BJ75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BL$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BK75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BM$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BL75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BN$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BM75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BO$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BN75))))","v":-2.8856634035872482},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BP$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BO75))))","v":-2.8856634035873867},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BQ$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BP75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BR$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BQ75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BS$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BR75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BT$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BS75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BU$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BT75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BV$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BU75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BW$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BV75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BX$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BW75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BY$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BX75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BZ$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BY75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>CA$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BZ75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>CB$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:CA75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>CC$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:CB75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>CD$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:CC75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>CE$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:CD75))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E76)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>O$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:N76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>P$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:O76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>Q$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:P76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>R$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:Q76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>S$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:R76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>T$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:S76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>U$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:T76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>V$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:U76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>W$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:V76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>X$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:W76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>Y$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:X76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>Z$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:Y76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AA$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:Z76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AB$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AA76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AC$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AB76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AD$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AC76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AE$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AD76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AF$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AE76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AG$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AF76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AH$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AG76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AI$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AH76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AJ$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AI76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AK$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AJ76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AL$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AK76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AM$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AL76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AN$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AM76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AO$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AN76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AP$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AO76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AQ$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AP76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AR$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AQ76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AS$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AR76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AT$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AS76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AU$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AT76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AV$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AU76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AW$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AV76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AX$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AW76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AY$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AX76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AZ$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AY76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BA$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AZ76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BB$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BA76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BC$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BB76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BD$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BC76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BE$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BD76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BF$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BE76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BG$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BF76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BH$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BG76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BI$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BH76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BJ$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BI76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BK$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BJ76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BL$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BK76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BM$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BL76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BN$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BM76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BO$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BN76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BP$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BO76))))","v":1.3227672127691035},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BQ$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BP76))))","v":1.3227672127691363},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BR$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BQ76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BS$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BR76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BT$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BS76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BU$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BT76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BV$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BU76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BW$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BV76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BX$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BW76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BY$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BX76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BZ$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BY76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>CA$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BZ76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>CB$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:CA76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>CC$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:CB76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>CD$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:CC76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>CE$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:CD76))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E77)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>P$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:O77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>Q$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:P77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>R$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:Q77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>S$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:R77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>T$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:S77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>U$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:T77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>V$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:U77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>W$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:V77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>X$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:W77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>Y$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:X77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>Z$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:Y77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AA$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:Z77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AB$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AA77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AC$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AB77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AD$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AC77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AE$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AD77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AF$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AE77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AG$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AF77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AH$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AG77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AI$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AH77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AJ$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AI77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AK$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AJ77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AL$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AK77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AM$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AL77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AN$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AM77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AO$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AN77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AP$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AO77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AQ$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AP77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AR$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AQ77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AS$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AR77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AT$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AS77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AU$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AT77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AV$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AU77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AW$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AV77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AX$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AW77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AY$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AX77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AZ$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AY77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BA$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AZ77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BB$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BA77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BC$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BB77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BD$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BC77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BE$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BD77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BF$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BE77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BG$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BF77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BH$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BG77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BI$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BH77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BJ$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BI77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BK$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BJ77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BL$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BK77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BM$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BL77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BN$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BM77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BO$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BN77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BP$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BO77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BQ$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BP77))))","v":0.7600513610567099},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BR$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BQ77))))","v":0.76005136105668925},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BS$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BR77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BT$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BS77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BU$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BT77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BV$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BU77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BW$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BV77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BX$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BW77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BY$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BX77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BZ$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BY77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>CA$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BZ77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>CB$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:CA77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>CC$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:CB77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>CD$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:CC77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>CE$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:CD77))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E78)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>Q$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:P78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>R$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:Q78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>S$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:R78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>T$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:S78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>U$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:T78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>V$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:U78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>W$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:V78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>X$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:W78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>Y$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:X78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>Z$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:Y78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AA$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:Z78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AB$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AA78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AC$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AB78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AD$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AC78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AE$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AD78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AF$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AE78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AG$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AF78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AH$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AG78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AI$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AH78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AJ$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AI78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AK$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AJ78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AL$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AK78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AM$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AL78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AN$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AM78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AO$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AN78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AP$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AO78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AQ$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AP78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AR$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AQ78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AS$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AR78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AT$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AS78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AU$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AT78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AV$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AU78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AW$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AV78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AX$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AW78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AY$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AX78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AZ$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AY78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BA$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AZ78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BB$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BA78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BC$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BB78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BD$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BC78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BE$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BD78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BF$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BE78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BG$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BF78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BH$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BG78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BI$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BH78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BJ$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BI78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BK$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BJ78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BL$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BK78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BM$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BL78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BN$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BM78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BO$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BN78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BP$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BO78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BQ$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BP78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BR$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BQ78))))","v":1.1724967346586657},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BS$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BR78))))","v":1.1724967346586865},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BT$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BS78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BU$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BT78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BV$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BU78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BW$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BV78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BX$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BW78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BY$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BX78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BZ$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BY78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>CA$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BZ78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>CB$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:CA78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>CC$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:CB78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>CD$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:CC78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>CE$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:CD78))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E79)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>R$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:Q79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>S$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:R79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>T$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:S79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>U$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:T79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>V$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:U79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>W$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:V79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>X$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:W79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>Y$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:X79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>Z$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:Y79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AA$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:Z79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AB$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AA79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AC$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AB79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AD$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AC79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AE$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AD79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AF$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AE79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AG$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AF79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AH$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AG79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AI$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AH79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AJ$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AI79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AK$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AJ79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AL$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AK79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AM$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AL79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AN$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AM79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AO$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AN79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AP$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AO79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AQ$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AP79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AR$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AQ79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AS$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AR79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AT$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AS79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AU$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AT79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AV$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AU79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AW$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AV79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AX$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AW79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AY$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AX79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AZ$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AY79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BA$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AZ79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BB$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BA79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BC$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BB79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BD$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BC79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BE$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BD79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BF$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BE79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BG$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BF79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BH$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BG79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BI$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BH79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BJ$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BI79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BK$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BJ79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BL$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BK79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BM$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BL79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BN$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BM79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BO$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BN79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BP$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BO79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BQ$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BP79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BR$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BQ79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BS$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BR79))))","v":0.91312124418506546},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BT$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BS79))))","v":0.91312124418507068},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BU$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BT79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BV$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BU79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BW$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BV79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BX$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BW79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BY$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BX79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BZ$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BY79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>CA$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BZ79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>CB$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:CA79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>CC$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:CB79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>CD$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:CC79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>CE$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:CD79))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E80)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>S$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:R80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>T$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:S80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>U$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:T80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>V$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:U80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>W$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:V80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>X$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:W80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>Y$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:X80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>Z$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:Y80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AA$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:Z80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AB$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AA80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AC$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AB80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AD$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AC80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AE$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AD80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AF$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AE80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AG$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AF80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AH$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AG80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AI$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AH80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AJ$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AI80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AK$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AJ80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AL$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AK80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AM$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AL80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AN$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AM80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AO$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AN80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AP$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AO80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AQ$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AP80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AR$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AQ80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AS$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AR80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AT$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AS80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AU$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AT80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AV$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AU80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AW$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AV80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AX$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AW80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AY$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AX80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AZ$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AY80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BA$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AZ80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BB$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BA80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BC$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BB80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BD$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BC80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BE$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BD80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BF$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BE80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BG$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BF80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BH$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BG80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BI$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BH80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BJ$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BI80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BK$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BJ80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BL$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BK80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BM$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BL80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BN$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BM80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BO$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BN80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BP$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BO80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BQ$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BP80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BR$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BQ80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BS$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BR80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BT$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BS80))))","v":0.92369020133371138},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BU$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BT80))))","v":0.92369020133365609},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BV$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BU80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BW$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BV80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BX$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BW80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BY$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BX80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BZ$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BY80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>CA$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BZ80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>CB$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:CA80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>CC$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:CB80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>CD$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:CC80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>CE$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:CD80))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E81)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>T$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:S81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>U$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:T81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>V$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:U81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>W$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:V81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>X$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:W81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>Y$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:X81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>Z$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:Y81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AA$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:Z81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AB$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AA81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AC$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AB81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AD$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AC81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AE$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AD81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AF$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AE81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AG$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AF81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AH$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AG81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AI$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AH81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AJ$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AI81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AK$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AJ81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AL$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AK81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AM$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AL81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AN$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AM81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AO$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AN81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AP$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AO81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AQ$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AP81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AR$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AQ81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AS$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AR81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AT$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AS81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AU$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AT81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AV$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AU81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AW$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AV81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AX$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AW81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AY$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AX81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AZ$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AY81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BA$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AZ81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BB$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BA81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BC$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BB81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BD$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BC81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BE$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BD81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BF$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BE81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BG$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BF81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BH$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BG81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BI$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BH81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BJ$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BI81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BK$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BJ81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BL$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BK81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BM$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BL81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BN$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BM81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BO$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BN81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BP$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BO81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BQ$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BP81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BR$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BQ81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BS$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BR81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BT$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BS81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BU$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BT81))))","v":0.63791813067633629},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BV$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BU81))))","v":0.63791813067634706},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BW$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BV81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BX$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BW81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BY$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BX81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BZ$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BY81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>CA$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BZ81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>CB$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:CA81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>CC$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:CB81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>CD$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:CC81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>CE$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:CD81))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E82)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>U$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:T82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>V$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:U82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>W$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:V82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>X$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:W82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>Y$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:X82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>Z$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:Y82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AA$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:Z82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AB$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AA82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AC$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AB82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AD$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AC82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AE$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AD82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AF$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AE82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AG$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AF82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AH$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AG82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AI$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AH82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AJ$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AI82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AK$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AJ82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AL$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AK82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AM$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AL82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AN$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AM82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AO$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AN82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AP$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AO82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AQ$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AP82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AR$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AQ82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AS$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AR82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AT$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AS82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AU$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AT82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AV$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AU82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AW$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AV82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AX$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AW82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AY$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AX82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AZ$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AY82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BA$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AZ82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BB$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BA82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BC$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BB82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BD$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BC82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BE$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BD82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BF$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BE82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BG$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BF82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BH$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BG82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BI$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BH82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BJ$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BI82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BK$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BJ82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BL$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BK82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BM$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BL82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BN$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BM82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BO$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BN82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BP$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BO82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BQ$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BP82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BR$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BQ82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BS$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BR82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BT$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BS82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BU$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BT82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BV$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BU82))))","v":0.97639381486297239},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BW$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BV82))))","v":0.97639381486293786},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BX$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BW82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BY$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BX82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BZ$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BY82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>CA$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BZ82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>CB$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:CA82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>CC$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:CB82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>CD$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:CC82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>CE$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:CD82))))","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E83)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>V$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:U83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>W$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:V83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>X$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:W83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>Y$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:X83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>Z$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:Y83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AA$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:Z83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AB$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AA83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AC$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AB83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AD$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AC83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AE$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AD83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AF$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AE83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AG$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AF83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AH$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AG83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AI$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AH83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AJ$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AI83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AK$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AJ83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AL$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AK83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AM$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AL83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AN$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AM83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AO$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AN83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AP$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AO83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AQ$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AP83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AR$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AQ83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AS$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AR83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AT$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AS83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AU$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AT83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AV$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AU83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AW$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AV83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AX$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AW83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AY$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AX83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AZ$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AY83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BA$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AZ83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BB$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BA83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BC$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BB83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BD$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BC83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BE$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BD83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BF$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BE83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BG$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BF83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BH$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BG83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BI$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BH83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BJ$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BI83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BK$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BJ83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BL$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BK83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BM$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BL83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BN$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BM83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BO$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BN83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BP$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BO83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BQ$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BP83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BR$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BQ83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BS$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BR83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BT$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BS83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BU$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BT83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BV$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BU83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BW$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BV83))))","v":1.0677150990170168},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BX$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BW83))))","v":1.0677150990170503},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BY$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BX83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BZ$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BY83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>CA$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BZ83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>CB$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:CA83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>CC$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:CB83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>CD$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:CC83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>CE$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:CD83))))","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E84)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>W$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:V84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>X$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:W84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>Y$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:X84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>Z$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:Y84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AA$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:Z84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AB$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AA84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AC$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AB84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AD$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AC84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AE$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AD84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AF$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AE84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AG$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AF84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AH$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AG84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AI$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AH84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AJ$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AI84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AK$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AJ84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AL$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AK84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AM$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AL84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AN$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AM84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AO$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AN84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AP$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AO84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AQ$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AP84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AR$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AQ84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AS$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AR84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AT$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AS84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AU$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AT84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AV$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AU84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AW$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AV84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AX$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AW84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AY$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AX84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AZ$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AY84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BA$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AZ84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BB$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BA84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BC$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BB84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BD$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BC84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BE$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BD84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BF$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BE84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BG$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BF84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BH$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BG84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BI$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BH84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BJ$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BI84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BK$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BJ84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BL$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BK84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BM$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BL84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BN$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BM84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BO$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BN84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BP$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BO84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BQ$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BP84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BR$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BQ84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BS$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BR84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BT$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BS84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BU$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BT84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BV$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BU84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BW$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BV84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BX$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BW84))))","v":1.2709410186493415},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BY$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BX84))))","v":1.2709410186494097},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BZ$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BY84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>CA$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BZ84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>CB$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:CA84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>CC$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:CB84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>CD$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:CC84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>CE$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:CD84))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E74","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E86)","v":"Depreciation of t-1 and t-2 adjustment 2009-10"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=M$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:L87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:L87)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:L87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=N$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:M87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:M87)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:M87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=O$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:N87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:N87)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:N87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=P$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:O87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:O87)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:O87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=Q$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:P87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:P87)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:P87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=R$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:Q87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:Q87)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:Q87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=S$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:R87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:R87)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:R87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=T$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:S87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:S87)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:S87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=U$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:T87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:T87)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:T87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=V$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:U87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:U87)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:U87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=W$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:V87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:V87)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:V87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=X$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:W87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:W87)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:W87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=Y$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:X87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:X87)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:X87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=Z$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:Y87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:Y87)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:Y87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AA$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:Z87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:Z87)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:Z87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AB$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AA87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AA87)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AA87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AC$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AB87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AB87)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AB87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AD$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AC87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AC87)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AC87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AE$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AD87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AD87)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AD87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AF$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AE87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AE87)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AE87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AG$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AF87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AF87)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AF87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AH$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AG87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AG87)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AG87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AI$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AH87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AH87)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AH87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AJ$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AI87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AI87)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AI87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AK$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AJ87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AJ87)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AJ87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AL$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AK87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AK87)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AK87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AM$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AL87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AL87)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AL87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AN$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AM87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AM87)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AM87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AO$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AN87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AN87)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AN87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AP$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AO87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AO87)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AO87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AQ$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AP87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AP87)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AP87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AR$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AQ87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AQ87)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AQ87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AS$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AR87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AR87)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AR87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AT$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AS87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AS87)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AS87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AU$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AT87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AT87)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AT87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AV$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AU87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AU87)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AU87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AW$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AV87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AV87)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AV87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AX$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AW87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AW87)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AW87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AY$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AX87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AX87)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AX87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AZ$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AY87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AY87)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AY87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BA$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AZ87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AZ87)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AZ87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BB$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BA87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BA87)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BA87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BC$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BB87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BB87)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BB87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BD$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BC87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BC87)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BC87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BE$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BD87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BD87)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BD87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BF$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BE87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BE87)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BE87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BG$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BF87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BF87)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BF87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BH$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BG87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BG87)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BG87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BI$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BH87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BH87)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BH87)))))), 0)","v":1.5698373222599329},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BJ$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BI87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BI87)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BI87)))))), 0)","v":1.5698373222599287},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BK$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BJ87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BJ87)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BJ87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BL$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BK87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BK87)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BK87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BM$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BL87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BL87)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BL87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BN$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BM87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BM87)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BM87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BO$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BN87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BN87)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BN87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BP$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BO87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BO87)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BO87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BQ$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BP87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BP87)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BP87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BR$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BQ87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BQ87)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BQ87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BS$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BR87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BR87)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BR87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BT$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BS87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BS87)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BS87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BU$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BT87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BT87)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BT87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BV$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BU87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BU87)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BU87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BW$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BV87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BV87)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BV87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BX$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BW87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BW87)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BW87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BY$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BX87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BX87)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BX87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BZ$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BY87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BY87)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BY87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=CA$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BZ87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BZ87)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BZ87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=CB$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:CA87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:CA87)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:CA87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=CC$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:CB87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:CB87)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:CB87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=CD$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:CC87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:CC87)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:CC87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=CE$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:CD87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:CD87)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:CD87)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E87+5","v":10},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E87)","v":"Depreciation of t-1 and t-2 adjustment 2014-15"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=R$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:Q88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:Q88)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:Q88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=S$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:R88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:R88)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:R88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=T$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:S88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:S88)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:S88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=U$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:T88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:T88)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:T88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=V$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:U88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:U88)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:U88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=W$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:V88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:V88)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:V88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=X$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:W88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:W88)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:W88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=Y$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:X88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:X88)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:X88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=Z$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:Y88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:Y88)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:Y88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AA$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:Z88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:Z88)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:Z88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AB$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AA88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AA88)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AA88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AC$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AB88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AB88)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AB88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AD$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AC88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AC88)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AC88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AE$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AD88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AD88)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AD88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AF$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AE88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AE88)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AE88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AG$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AF88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AF88)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AF88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AH$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AG88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AG88)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AG88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AI$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AH88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AH88)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AH88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AJ$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AI88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AI88)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AI88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AK$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AJ88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AJ88)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AJ88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AL$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AK88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AK88)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AK88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AM$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AL88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AL88)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AL88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AN$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AM88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AM88)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AM88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AO$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AN88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AN88)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AN88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AP$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AO88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AO88)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AO88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AQ$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AP88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AP88)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AP88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AR$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AQ88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AQ88)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AQ88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AS$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AR88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AR88)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AR88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AT$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AS88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AS88)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AS88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AU$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AT88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AT88)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AT88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AV$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AU88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AU88)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AU88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AW$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AV88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AV88)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AV88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AX$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AW88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AW88)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AW88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AY$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AX88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AX88)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AX88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AZ$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AY88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AY88)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AY88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BA$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AZ88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AZ88)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AZ88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BB$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BA88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BA88)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BA88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BC$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BB88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BB88)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BB88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BD$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BC88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BC88)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BC88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BE$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BD88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BD88)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BD88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BF$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BE88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BE88)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BE88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BG$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BF88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BF88)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BF88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BH$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BG88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BG88)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BG88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BI$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BH88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BH88)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BH88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BJ$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BI88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BI88)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BI88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BK$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BJ88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BJ88)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BJ88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BL$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BK88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BK88)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BK88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BM$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BL88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BL88)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BL88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BN$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BM88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BM88)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BM88)))))), 0)","v":-0.20087656570647591},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BO$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BN88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BN88)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BN88)))))), 0)","v":-0.20087656570647994},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BP$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BO88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BO88)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BO88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BQ$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BP88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BP88)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BP88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BR$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BQ88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BQ88)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BQ88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BS$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BR88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BR88)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BR88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BT$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BS88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BS88)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BS88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BU$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BT88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BT88)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BT88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BV$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BU88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BU88)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BU88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BW$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BV88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BV88)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BV88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BX$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BW88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BW88)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BW88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BY$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BX88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BX88)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BX88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BZ$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BY88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BY88)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BY88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=CA$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BZ88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BZ88)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BZ88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=CB$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:CA88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:CA88)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:CA88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=CC$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:CB88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:CB88)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:CB88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=CD$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:CC88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:CC88)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:CC88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=CE$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:CD88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:CD88)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:CD88)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E88+5","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E88)","v":"Depreciation of t-1 and t-2 adjustment 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=W$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:V89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:V89)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:V89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=X$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:W89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:W89)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:W89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=Y$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:X89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:X89)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:X89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=Z$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:Y89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:Y89)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:Y89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AA$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:Z89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:Z89)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:Z89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AB$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AA89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AA89)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AA89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AC$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AB89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AB89)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AB89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AD$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AC89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AC89)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AC89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AE$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AD89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AD89)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AD89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AF$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AE89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AE89)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AE89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AG$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AF89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AF89)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AF89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AH$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AG89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AG89)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AG89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AI$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AH89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AH89)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AH89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AJ$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AI89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AI89)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AI89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AK$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AJ89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AJ89)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AJ89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AL$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AK89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AK89)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AK89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AM$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AL89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AL89)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AL89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AN$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AM89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AM89)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AM89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AO$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AN89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AN89)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AN89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AP$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AO89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AO89)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AO89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AQ$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AP89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AP89)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AP89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AR$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AQ89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AQ89)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AQ89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AS$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AR89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AR89)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AR89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AT$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AS89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AS89)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AS89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AU$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AT89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AT89)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AT89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AV$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AU89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AU89)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AU89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AW$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AV89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AV89)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AV89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AX$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AW89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AW89)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AW89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AY$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AX89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AX89)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AX89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AZ$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AY89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AY89)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AY89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BA$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AZ89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AZ89)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AZ89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BB$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BA89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BA89)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BA89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BC$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BB89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BB89)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BB89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BD$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BC89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BC89)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BC89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BE$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BD89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BD89)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BD89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BF$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BE89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BE89)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BE89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BG$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BF89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BF89)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BF89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BH$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BG89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BG89)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BG89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BI$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BH89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BH89)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BH89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BJ$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BI89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BI89)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BI89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BK$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BJ89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BJ89)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BJ89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BL$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BK89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BK89)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BK89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BM$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BL89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BL89)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BL89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BN$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BM89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BM89)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BM89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BO$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BN89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BN89)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BN89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BP$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BO89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BO89)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BO89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BQ$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BP89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BP89)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BP89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BR$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BQ89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BQ89)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BQ89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BS$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BR89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BR89)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BR89)))))), 0)","v":-2.8933196056978486E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BT$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BS89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BS89)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BS89)))))), 0)","v":-2.8933196056977417E-2},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BU$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BT89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BT89)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BT89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BV$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BU89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BU89)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BU89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BW$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BV89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BV89)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BV89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BX$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BW89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BW89)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BW89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BY$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BX89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BX89)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BX89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BZ$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BY89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BY89)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BY89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=CA$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BZ89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BZ89)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BZ89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=CB$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:CA89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:CA89)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:CA89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=CC$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:CB89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:CB89)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:CB89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=CD$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:CC89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:CC89)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:CC89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=CE$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:CD89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:CD89)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:CD89)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E70)","v":"Depreciation of asset adjustments - RAB 2010-11"},null,null,{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(I$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:H92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(J$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:I92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(K$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:J92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(L$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:K92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(M$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:L92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(N$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:M92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(O$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:N92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(P$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:O92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(Q$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:P92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(R$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:Q92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(S$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:R92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(T$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:S92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(U$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:T92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(V$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:U92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(W$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:V92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(X$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:W92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(Y$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:X92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(Z$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:Y92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AA$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:Z92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AB$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AA92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AC$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AB92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AD$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AC92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AE$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AD92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AF$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AE92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AG$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AF92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AH$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AG92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AI$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AH92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AI92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AK$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AJ92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AL$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AK92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AM$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AL92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AN$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AM92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AO$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AN92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AP$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AO92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AP92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AR$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AQ92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AS$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AR92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AT$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AS92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AU$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AT92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AV$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AU92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AW$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AV92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AX$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AW92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AY$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AX92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AY92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BA$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AZ92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BB$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BA92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BC$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BB92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BD$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BC92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BE$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BD92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BF$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BE92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BG$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BF92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BH$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BG92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BI$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BH92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BI92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BK$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BJ92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BL$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BK92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BM$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BL92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BN$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BM92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BO$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BN92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BP$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BO92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BP92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BR$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BQ92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BS$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BR92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BT$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BS92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BU$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BT92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BV$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BU92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BW$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BV92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BX$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BW92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BY$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BX92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BY92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(CA$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BZ92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(CB$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:CA92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(CC$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:CB92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(CD$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:CC92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(CE$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:CD92)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E71)","v":"Depreciation of asset adjustments - RAB 2011-12"},null,null,null,{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(J$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:I93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(K$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:J93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(L$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:K93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(M$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:L93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(N$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:M93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(O$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:N93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(P$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:O93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(Q$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:P93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(R$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:Q93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(S$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:R93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(T$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:S93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(U$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:T93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(V$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:U93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(W$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:V93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(X$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:W93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(Y$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:X93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(Z$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:Y93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AA$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:Z93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AB$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AA93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AC$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AB93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AD$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AC93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AE$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AD93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AF$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AE93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AG$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AF93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AH$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AG93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AI$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AH93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AI93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AK$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AJ93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AL$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AK93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AM$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AL93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AN$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AM93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AO$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AN93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AP$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AO93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AP93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AR$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AQ93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AS$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AR93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AT$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AS93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AU$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AT93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AV$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AU93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AW$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AV93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AX$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AW93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AY$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AX93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AY93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BA$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AZ93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BB$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BA93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BC$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BB93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BD$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BC93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BE$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BD93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BF$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BE93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BG$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BF93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BH$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BG93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BI$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BH93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BI93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BK$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BJ93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BL$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BK93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BM$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BL93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BN$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BM93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BO$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BN93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BP$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BO93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BP93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BR$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BQ93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BS$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BR93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BT$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BS93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BU$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BT93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BV$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BU93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BW$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BV93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BX$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BW93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BY$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BX93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BY93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(CA$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BZ93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(CB$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:CA93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(CC$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:CB93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(CD$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:CC93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(CE$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:CD93)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E72)","v":"Depreciation of asset adjustments - RAB 2012-13"},null,null,null,null,{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(K$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:J94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(L$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:K94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(M$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:L94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(N$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:M94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(O$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:N94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(P$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:O94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(Q$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:P94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(R$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:Q94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(S$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:R94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(T$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:S94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(U$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:T94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(V$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:U94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(W$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:V94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(X$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:W94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(Y$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:X94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(Z$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:Y94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AA$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:Z94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AB$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AA94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AC$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AB94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AD$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AC94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AE$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AD94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AF$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AE94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AG$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AF94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AH$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AG94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AI$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AH94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AI94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AK$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AJ94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AL$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AK94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AM$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AL94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AN$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AM94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AO$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AN94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AP$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AO94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AP94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AR$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AQ94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AS$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AR94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AT$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AS94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AU$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AT94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AV$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AU94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AW$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AV94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AX$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AW94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AY$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AX94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AY94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BA$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AZ94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BB$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BA94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BC$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BB94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BD$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BC94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BE$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BD94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BF$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BE94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BG$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BF94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BH$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BG94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BI$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BH94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BI94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BK$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BJ94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BL$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BK94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BM$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BL94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BN$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BM94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BO$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BN94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BP$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BO94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BP94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BR$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BQ94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BS$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BR94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BT$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BS94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BU$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BT94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BV$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BU94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BW$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BV94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BX$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BW94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BY$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BX94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BY94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(CA$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BZ94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(CB$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:CA94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(CC$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:CB94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(CD$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:CC94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(CE$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:CD94)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E73)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(L$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:K95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(M$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:L95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(N$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:M95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(O$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:N95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(P$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:O95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(Q$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:P95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(R$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:Q95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(S$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:R95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(T$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:S95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(U$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:T95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(V$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:U95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(W$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:V95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(X$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:W95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(Y$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:X95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(Z$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:Y95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AA$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:Z95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AB$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AA95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AC$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AB95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AD$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AC95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AE$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AD95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AF$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AE95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AG$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AF95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AH$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AG95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AI$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AH95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AI95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AK$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AJ95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AL$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AK95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AM$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AL95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AN$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AM95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AO$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AN95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AP$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AO95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AP95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AR$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AQ95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AS$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AR95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AT$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AS95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AU$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AT95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AV$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AU95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AW$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AV95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AX$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AW95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AY$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AX95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AY95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BA$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AZ95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BB$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BA95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BC$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BB95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BD$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BC95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BE$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BD95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BF$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BE95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BG$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BF95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BH$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BG95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BI$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BH95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BI95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BK$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BJ95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BL$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BK95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BM$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BL95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BN$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BM95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BO$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BN95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BP$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BO95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BP95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BR$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BQ95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BS$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BR95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BT$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BS95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BU$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BT95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BV$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BU95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BW$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BV95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BX$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BW95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BY$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BX95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BY95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(CA$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BZ95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(CB$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:CA95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(CC$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:CB95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(CD$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:CC95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(CE$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:CD95)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E74)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(M$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:L96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(N$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:M96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(O$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:N96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(P$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:O96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(Q$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:P96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(R$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:Q96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(S$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:R96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(T$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:S96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(U$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:T96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(V$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:U96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(W$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:V96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(X$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:W96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(Y$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:X96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(Z$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:Y96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AA$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:Z96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AB$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AA96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AC$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AB96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AD$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AC96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AE$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AD96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AF$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AE96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AG$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AF96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AH$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AG96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AI$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AH96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AI96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AK$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AJ96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AL$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AK96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AM$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AL96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AN$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AM96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AO$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AN96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AP$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AO96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AP96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AR$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AQ96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AS$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AR96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AT$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AS96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AU$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AT96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AV$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AU96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AW$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AV96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AX$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AW96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AY$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AX96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AY96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BA$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AZ96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BB$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BA96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BC$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BB96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BD$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BC96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BE$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BD96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BF$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BE96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BG$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BF96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BH$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BG96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BI$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BH96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BI96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BK$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BJ96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BL$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BK96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BM$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BL96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BN$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BM96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BO$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BN96)))","v":1.7278506136587628},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BP$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BO96)))","v":1.1368683772161603E-13},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BP96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BR$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BQ96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BS$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BR96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BT$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BS96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BU$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BT96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BV$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BU96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BW$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BV96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BX$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BW96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BY$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BX96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BY96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(CA$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BZ96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(CB$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:CA96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(CC$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:CB96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(CD$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:CC96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(CE$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:CD96)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E75)","v":"Depreciation of asset adjustments - RAB 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(N$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:M97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(O$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:N97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(P$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:O97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(Q$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:P97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(R$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:Q97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(S$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:R97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(T$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:S97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(U$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:T97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(V$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:U97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(W$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:V97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(X$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:W97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(Y$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:X97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(Z$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:Y97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AA$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:Z97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AB$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AA97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AC$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AB97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AD$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AC97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AE$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AD97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AF$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AE97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AG$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AF97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AH$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AG97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AI$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AH97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AI97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AK$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AJ97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AL$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AK97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AM$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AL97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AN$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AM97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AO$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AN97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AP$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AO97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AP97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AR$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AQ97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AS$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AR97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AT$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AS97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AU$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AT97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AV$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AU97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AW$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AV97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AX$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AW97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AY$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AX97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AY97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BA$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AZ97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BB$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BA97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BC$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BB97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BD$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BC97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BE$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BD97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BF$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BE97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BG$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BF97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BH$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BG97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BI$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BH97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BI97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BK$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BJ97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BL$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BK97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BM$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BL97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BN$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BM97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BO$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BN97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BP$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BO97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BP97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BR$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BQ97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BS$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BR97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BT$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BS97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BU$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BT97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BV$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BU97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BW$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BV97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BX$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BW97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BY$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BX97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BY97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(CA$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BZ97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(CB$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:CA97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(CC$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:CB97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(CD$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:CC97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(CE$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:CD97)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E76)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(O$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:N98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(P$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:O98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(Q$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:P98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(R$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:Q98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(S$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:R98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(T$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:S98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(U$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:T98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(V$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:U98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(W$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:V98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(X$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:W98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(Y$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:X98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(Z$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:Y98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AA$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:Z98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AB$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AA98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AC$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AB98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AD$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AC98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AE$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AD98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AF$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AE98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AG$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AF98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AH$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AG98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AI$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AH98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AI98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AK$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AJ98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AL$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AK98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AM$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AL98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AN$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AM98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AO$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AN98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AP$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AO98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AP98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AR$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AQ98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AS$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AR98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AT$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AS98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AU$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AT98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AV$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AU98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AW$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AV98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AX$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AW98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AY$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AX98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AY98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BA$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AZ98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BB$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BA98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BC$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BB98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BD$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BC98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BE$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BD98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BF$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BE98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BG$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BF98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BH$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BG98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BI$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BH98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BI98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BK$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BJ98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BL$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BK98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BM$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BL98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BN$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BM98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BO$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BN98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BP$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BO98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BP98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BR$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BQ98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BS$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BR98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BT$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BS98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BU$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BT98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BV$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BU98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BW$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BV98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BX$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BW98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BY$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BX98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BY98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(CA$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BZ98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(CB$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:CA98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(CC$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:CB98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(CD$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:CC98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(CE$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:CD98)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E77)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(P$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:O99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(Q$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:P99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(R$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:Q99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(S$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:R99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(T$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:S99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(U$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:T99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(V$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:U99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(W$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:V99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(X$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:W99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(Y$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:X99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(Z$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:Y99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AA$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:Z99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AB$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AA99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AC$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AB99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AD$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AC99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AE$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AD99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AF$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AE99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AG$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AF99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AH$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AG99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AI$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AH99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AI99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AK$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AJ99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AL$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AK99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AM$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AL99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AN$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AM99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AO$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AN99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AP$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AO99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AP99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AR$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AQ99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AS$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AR99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AT$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AS99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AU$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AT99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AV$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AU99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AW$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AV99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AX$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AW99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AY$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AX99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AY99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BA$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AZ99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BB$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BA99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BC$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BB99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BD$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BC99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BE$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BD99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BF$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BE99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BG$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BF99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BH$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BG99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BI$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BH99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BI99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BK$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BJ99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BL$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BK99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BM$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BL99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BN$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BM99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BO$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BN99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BP$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BO99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BP99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BR$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BQ99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BS$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BR99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BT$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BS99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BU$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BT99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BV$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BU99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BW$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BV99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BX$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BW99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BY$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BX99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BY99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(CA$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BZ99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(CB$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:CA99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(CC$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:CB99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(CD$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:CC99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(CE$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:CD99)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E78)","v":"Depreciation of asset adjustments - RAB 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(Q$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:P100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(R$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:Q100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(S$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:R100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(T$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:S100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(U$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:T100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(V$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:U100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(W$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:V100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(X$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:W100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(Y$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:X100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(Z$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:Y100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AA$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:Z100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AB$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AA100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AC$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AB100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AD$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AC100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AE$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AD100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AF$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AE100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AG$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AF100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AH$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AG100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AI$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AH100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AI100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AK$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AJ100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AL$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AK100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AM$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AL100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AN$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AM100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AO$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AN100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AP$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AO100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AP100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AR$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AQ100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AS$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AR100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AT$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AS100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AU$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AT100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AV$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AU100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AW$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AV100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AX$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AW100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AY$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AX100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AY100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BA$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AZ100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BB$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BA100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BC$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BB100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BD$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BC100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BE$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BD100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BF$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BE100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BG$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BF100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BH$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BG100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BI$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BH100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BI100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BK$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BJ100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BL$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BK100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BM$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BL100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BN$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BM100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BO$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BN100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BP$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BO100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BP100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BR$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BQ100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BS$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BR100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BT$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BS100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BU$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BT100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BV$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BU100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BW$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BV100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BX$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BW100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BY$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BX100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BY100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(CA$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BZ100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(CB$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:CA100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(CC$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:CB100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(CD$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:CC100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(CE$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:CD100)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E79)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(R$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:Q101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(S$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:R101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(T$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:S101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(U$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:T101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(V$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:U101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(W$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:V101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(X$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:W101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(Y$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:X101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(Z$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:Y101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AA$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:Z101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AB$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AA101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AC$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AB101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AD$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AC101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AE$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AD101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AF$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AE101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AG$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AF101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AH$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AG101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AI$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AH101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AI101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AK$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AJ101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AL$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AK101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AM$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AL101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AN$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AM101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AO$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AN101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AP$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AO101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AP101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AR$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AQ101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AS$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AR101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AT$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AS101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AU$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AT101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AV$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AU101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AW$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AV101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AX$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AW101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AY$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AX101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AY101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BA$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AZ101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BB$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BA101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BC$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BB101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BD$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BC101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BE$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BD101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BF$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BE101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BG$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BF101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BH$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BG101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BI$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BH101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BI101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BK$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BJ101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BL$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BK101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BM$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BL101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BN$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BM101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BO$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BN101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BP$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BO101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BP101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BR$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BQ101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BS$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BR101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BT$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BS101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BU$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BT101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BV$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BU101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BW$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BV101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BX$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BW101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BY$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BX101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BY101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(CA$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BZ101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(CB$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:CA101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(CC$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:CB101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(CD$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:CC101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(CE$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:CD101)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E80)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(S$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:R102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(T$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:S102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(U$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:T102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(V$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:U102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(W$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:V102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(X$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:W102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(Y$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:X102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(Z$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:Y102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AA$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:Z102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AB$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AA102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AC$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AB102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AD$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AC102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AE$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AD102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AF$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AE102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AG$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AF102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AH$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AG102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AI$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AH102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AI102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AK$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AJ102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AL$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AK102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AM$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AL102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AN$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AM102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AO$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AN102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AP$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AO102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AP102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AR$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AQ102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AS$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AR102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AT$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AS102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AU$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AT102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AV$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AU102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AW$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AV102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AX$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AW102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AY$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AX102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AY102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BA$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AZ102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BB$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BA102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BC$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BB102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BD$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BC102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BE$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BD102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BF$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BE102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BG$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BF102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BH$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BG102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BI$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BH102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BI102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BK$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BJ102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BL$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BK102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BM$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BL102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BN$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BM102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BO$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BN102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BP$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BO102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BP102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BR$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BQ102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BS$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BR102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BT$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BS102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BU$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BT102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BV$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BU102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BW$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BV102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BX$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BW102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BY$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BX102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BY102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(CA$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BZ102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(CB$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:CA102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(CC$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:CB102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(CD$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:CC102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(CE$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:CD102)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E81)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(T$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:S103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(U$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:T103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(V$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:U103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(W$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:V103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(X$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:W103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(Y$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:X103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(Z$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:Y103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AA$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:Z103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AB$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AA103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AC$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AB103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AD$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AC103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AE$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AD103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AF$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AE103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AG$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AF103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AH$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AG103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AI$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AH103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AI103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AK$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AJ103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AL$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AK103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AM$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AL103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AN$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AM103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AO$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AN103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AP$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AO103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AP103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AR$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AQ103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AS$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AR103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AT$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AS103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AU$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AT103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AV$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AU103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AW$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AV103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AX$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AW103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AY$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AX103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AY103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BA$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AZ103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BB$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BA103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BC$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BB103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BD$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BC103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BE$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BD103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BF$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BE103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BG$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BF103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BH$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BG103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BI$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BH103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BI103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BK$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BJ103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BL$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BK103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BM$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BL103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BN$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BM103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BO$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BN103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BP$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BO103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BP103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BR$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BQ103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BS$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BR103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BT$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BS103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BU$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BT103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BV$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BU103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BW$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BV103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BX$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BW103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BY$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BX103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BY103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(CA$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BZ103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(CB$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:CA103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(CC$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:CB103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(CD$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:CC103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(CE$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:CD103)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E82)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(U$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:T104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(V$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:U104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(W$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:V104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(X$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:W104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(Y$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:X104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(Z$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:Y104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AA$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:Z104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AB$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AA104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AC$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AB104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AD$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AC104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AE$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AD104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AF$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AE104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AG$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AF104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AH$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AG104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AI$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AH104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AI104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AK$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AJ104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AL$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AK104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AM$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AL104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AN$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AM104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AO$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AN104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AP$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AO104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AP104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AR$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AQ104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AS$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AR104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AT$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AS104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AU$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AT104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AV$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AU104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AW$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AV104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AX$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AW104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AY$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AX104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AY104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BA$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AZ104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BB$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BA104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BC$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BB104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BD$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BC104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BE$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BD104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BF$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BE104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BG$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BF104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BH$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BG104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BI$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BH104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BI104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BK$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BJ104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BL$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BK104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BM$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BL104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BN$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BM104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BO$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BN104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BP$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BO104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BP104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BR$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BQ104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BS$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BR104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BT$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BS104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BU$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BT104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BV$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BU104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BW$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BV104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BX$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BW104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BY$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BX104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BY104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(CA$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BZ104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(CB$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:CA104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(CC$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:CB104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(CD$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:CC104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(CE$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:CD104)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E83)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(V$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:U105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(W$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:V105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(X$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:W105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(Y$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:X105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(Z$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:Y105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AA$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:Z105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AB$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AA105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AC$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AB105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AD$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AC105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AE$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AD105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AF$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AE105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AG$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AF105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AH$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AG105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AI$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AH105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AI105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AK$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AJ105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AL$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AK105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AM$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AL105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AN$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AM105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AO$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AN105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AP$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AO105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AP105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AR$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AQ105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AS$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AR105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AT$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AS105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AU$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AT105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AV$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AU105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AW$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AV105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AX$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AW105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AY$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AX105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AY105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BA$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AZ105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BB$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BA105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BC$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BB105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BD$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BC105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BE$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BD105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BF$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BE105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BG$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BF105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BH$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BG105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BI$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BH105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BI105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BK$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BJ105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BL$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BK105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BM$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BL105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BN$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BM105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BO$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BN105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BP$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BO105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BP105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BR$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BQ105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BS$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BR105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BT$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BS105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BU$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BT105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BV$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BU105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BW$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BV105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BX$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BW105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BY$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BX105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BY105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(CA$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BZ105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(CB$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:CA105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(CC$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:CB105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(CD$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:CC105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(CE$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:CD105)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E84)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(W$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:V106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(X$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:W106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(Y$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:X106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(Z$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:Y106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AA$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:Z106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AB$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AA106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AC$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AB106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AD$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AC106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AE$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AD106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AF$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AE106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AG$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AF106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AH$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AG106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AI$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AH106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AI106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AK$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AJ106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AL$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AK106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AM$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AL106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AN$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AM106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AO$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AN106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AP$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AO106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AP106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AR$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AQ106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AS$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AR106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AT$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AS106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AU$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AT106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AV$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AU106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AW$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AV106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AX$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AW106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AY$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AX106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AY106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BA$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AZ106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BB$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BA106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BC$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BB106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BD$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BC106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BE$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BD106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BF$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BE106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BG$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BF106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BH$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BG106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BI$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BH106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BI106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BK$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BJ106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BL$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BK106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BM$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BL106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BN$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BM106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BO$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BN106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BP$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BO106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BP106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BR$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BQ106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BS$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BR106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BT$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BS106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BU$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BT106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BV$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BU106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BW$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BV106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BX$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BW106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BY$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BX106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BY106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(CA$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BZ106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(CB$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:CA106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(CC$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:CB106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(CD$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:CC106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(CE$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:CD106)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E59, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Distribution Lines - depreciation"},null,{"$f":"SUM(H69:H107)","v":81.460332362992602},82.892642492536979,85.179532379850329,86.758625606461777,87.932830562756024,92.525606703216766,89.639943299629522,90.96271051239863,91.72276187345534,92.895258608114005,93.607503286592589,94.531193487926302,95.169111618602642,96.145505433465615,97.213220532482637,98.455228355074993,98.455228355074993,98.455228355074993,98.455228355074993,98.455228355074993,98.455228355074993,23.687255651448222,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,{"$f":"SUM(AN69:AN107)","v":16.994895992082398},16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082398,16.994895992082395,15.425058669822475,13.992748540278084,11.705858652964713,10.126765426353238,8.9525604700589767,6.1304982175646714,9.0161616211519764,7.6933944083828205,6.9333430473261517,{"$f":"SUM(BT69:BT107)","v":5.7608463126674714},4.8766582645393228,3.9529680632056774,3.3150499325292957,2.3386561176663916,1.2709410186494097,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E111","v":"Asset class 3"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E111, 'RAB input'!$D$25:$D$74, 0))","v":"Substations"}]
[null,null,null,null,{"$f":"E59+1","v":3},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E111)/'RAB input'!G$15","v":456.71364159553076},{"$f":"(INDEX('RAB input'!H$25:H$74,$E111)-INDEX('RAB input'!H$79:H$128,$E111)-INDEX('RAB input'!H$133:H$182,$E111))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":61.362137576253595},{"$f":"(INDEX('RAB input'!I$25:I$74,$E111)-INDEX('RAB input'!I$79:I$128,$E111)-INDEX('RAB input'!I$133:I$182,$E111))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":158.79751048920934},{"$f":"(INDEX('RAB input'!J$25:J$74,$E111)-INDEX('RAB input'!J$79:J$128,$E111)-INDEX('RAB input'!J$133:J$182,$E111))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":80.516083075973967},{"$f":"(INDEX('RAB input'!K$25:K$74,$E111)-INDEX('RAB input'!K$79:K$128,$E111)-INDEX('RAB input'!K$133:K$182,$E111))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":89.491639089429981},{"$f":"(INDEX('RAB input'!L$25:L$74,$E111)-INDEX('RAB input'!L$79:L$128,$E111)-INDEX('RAB input'!L$133:L$182,$E111))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":80.73603973153935},{"$f":"(INDEX('RAB input'!M$25:M$74,$E111)-INDEX('RAB input'!M$79:M$128,$E111)-INDEX('RAB input'!M$133:M$182,$E111))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":186.15597803535653},{"$f":"(INDEX('RAB input'!N$25:N$74,$E111)-INDEX('RAB input'!N$79:N$128,$E111)-INDEX('RAB input'!N$133:N$182,$E111))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":26.944680710941579},{"$f":"(INDEX('RAB input'!O$25:O$74,$E111)-INDEX('RAB input'!O$79:O$128,$E111)-INDEX('RAB input'!O$133:O$182,$E111))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":52.87476932278971},{"$f":"(INDEX('RAB input'!P$25:P$74,$E111)-INDEX('RAB input'!P$79:P$128,$E111)-INDEX('RAB input'!P$133:P$182,$E111))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":54.151143664029497},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E111)-INDEX('RAB input'!Q$79:Q$128,$E111)-INDEX('RAB input'!Q$133:Q$182,$E111))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":58.485355090658047},{"$f":"(INDEX('RAB input'!R$25:R$74,$E111)-INDEX('RAB input'!R$79:R$128,$E111)-INDEX('RAB input'!R$133:R$182,$E111))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":31.414860313842912},{"$f":"(INDEX('RAB input'!S$25:S$74,$E111)-INDEX('RAB input'!S$79:S$128,$E111)-INDEX('RAB input'!S$133:S$182,$E111))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":43.083051075974716},{"$f":"(INDEX('RAB input'!T$25:T$74,$E111)-INDEX('RAB input'!T$79:T$128,$E111)-INDEX('RAB input'!T$133:T$182,$E111))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":43.414761038792129},{"$f":"(INDEX('RAB input'!U$25:U$74,$E111)-INDEX('RAB input'!U$79:U$128,$E111)-INDEX('RAB input'!U$133:U$182,$E111))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":36.008200050086693},{"$f":"(INDEX('RAB input'!V$25:V$74,$E111)-INDEX('RAB input'!V$79:V$128,$E111)-INDEX('RAB input'!V$133:V$182,$E111))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":33.013156568470045},{"$f":"(INDEX('RAB input'!W$25:W$74,$E111)-INDEX('RAB input'!W$79:W$128,$E111)-INDEX('RAB input'!W$133:W$182,$E111))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E111)-INDEX('RAB input'!X$79:X$128,$E111)-INDEX('RAB input'!X$133:X$182,$E111))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E111)-INDEX('RAB input'!Y$79:Y$128,$E111)-INDEX('RAB input'!Y$133:Y$182,$E111))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E111)-INDEX('RAB input'!Z$79:Z$128,$E111)-INDEX('RAB input'!Z$133:Z$182,$E111))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E111)-INDEX('RAB input'!AA$79:AA$128,$E111)-INDEX('RAB input'!AA$133:AA$182,$E111))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E111)-INDEX('RAB input'!AB$79:AB$128,$E111)-INDEX('RAB input'!AB$133:AB$182,$E111))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E111)-INDEX('RAB input'!AC$79:AC$128,$E111)-INDEX('RAB input'!AC$133:AC$182,$E111))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E111)-INDEX('RAB input'!AD$79:AD$128,$E111)-INDEX('RAB input'!AD$133:AD$182,$E111))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E111)-INDEX('RAB input'!AE$79:AE$128,$E111)-INDEX('RAB input'!AE$133:AE$182,$E111))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E111)-INDEX('RAB input'!AF$79:AF$128,$E111)-INDEX('RAB input'!AF$133:AF$182,$E111))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E111)-INDEX('RAB input'!AG$79:AG$128,$E111)-INDEX('RAB input'!AG$133:AG$182,$E111))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E111)-INDEX('RAB input'!AH$79:AH$128,$E111)-INDEX('RAB input'!AH$133:AH$182,$E111))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E111)-INDEX('RAB input'!AI$79:AI$128,$E111)-INDEX('RAB input'!AI$133:AI$182,$E111))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E111)-INDEX('RAB input'!AJ$79:AJ$128,$E111)-INDEX('RAB input'!AJ$133:AJ$182,$E111))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E111)-INDEX('RAB input'!AK$79:AK$128,$E111)-INDEX('RAB input'!AK$133:AK$182,$E111))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E111)-INDEX('RAB input'!AL$79:AL$128,$E111)-INDEX('RAB input'!AL$133:AL$182,$E111))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E111)-INDEX('RAB input'!AM$79:AM$128,$E111)-INDEX('RAB input'!AM$133:AM$182,$E111))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E111)-INDEX('RAB input'!AN$79:AN$128,$E111)-INDEX('RAB input'!AN$133:AN$182,$E111))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E111)-INDEX('RAB input'!AO$79:AO$128,$E111)-INDEX('RAB input'!AO$133:AO$182,$E111))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E111)-INDEX('RAB input'!AP$79:AP$128,$E111)-INDEX('RAB input'!AP$133:AP$182,$E111))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E111)-INDEX('RAB input'!AQ$79:AQ$128,$E111)-INDEX('RAB input'!AQ$133:AQ$182,$E111))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E111)-INDEX('RAB input'!AR$79:AR$128,$E111)-INDEX('RAB input'!AR$133:AR$182,$E111))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E111)-INDEX('RAB input'!AS$79:AS$128,$E111)-INDEX('RAB input'!AS$133:AS$182,$E111))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E111)-INDEX('RAB input'!AT$79:AT$128,$E111)-INDEX('RAB input'!AT$133:AT$182,$E111))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E111)-INDEX('RAB input'!AU$79:AU$128,$E111)-INDEX('RAB input'!AU$133:AU$182,$E111))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E111)-INDEX('RAB input'!AV$79:AV$128,$E111)-INDEX('RAB input'!AV$133:AV$182,$E111))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E111)-INDEX('RAB input'!AW$79:AW$128,$E111)-INDEX('RAB input'!AW$133:AW$182,$E111))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E111)-INDEX('RAB input'!AX$79:AX$128,$E111)-INDEX('RAB input'!AX$133:AX$182,$E111))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E111)-INDEX('RAB input'!AY$79:AY$128,$E111)-INDEX('RAB input'!AY$133:AY$182,$E111))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E111)-INDEX('RAB input'!AZ$79:AZ$128,$E111)-INDEX('RAB input'!AZ$133:AZ$182,$E111))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E111)-INDEX('RAB input'!BA$79:BA$128,$E111)-INDEX('RAB input'!BA$133:BA$182,$E111))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E111)-INDEX('RAB input'!BB$79:BB$128,$E111)-INDEX('RAB input'!BB$133:BB$182,$E111))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E111)-INDEX('RAB input'!BC$79:BC$128,$E111)-INDEX('RAB input'!BC$133:BC$182,$E111))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E111)-INDEX('RAB input'!BD$79:BD$128,$E111)-INDEX('RAB input'!BD$133:BD$182,$E111))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E111)-INDEX('RAB input'!BE$79:BE$128,$E111)-INDEX('RAB input'!BE$133:BE$182,$E111))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E111)-INDEX('RAB input'!BF$79:BF$128,$E111)-INDEX('RAB input'!BF$133:BF$182,$E111))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E111)-INDEX('RAB input'!BG$79:BG$128,$E111)-INDEX('RAB input'!BG$133:BG$182,$E111))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E111)-INDEX('RAB input'!BH$79:BH$128,$E111)-INDEX('RAB input'!BH$133:BH$182,$E111))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E111)-INDEX('RAB input'!BI$79:BI$128,$E111)-INDEX('RAB input'!BI$133:BI$182,$E111))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E111)-INDEX('RAB input'!BJ$79:BJ$128,$E111)-INDEX('RAB input'!BJ$133:BJ$182,$E111))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E111)-INDEX('RAB input'!BK$79:BK$128,$E111)-INDEX('RAB input'!BK$133:BK$182,$E111))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E111)-INDEX('RAB input'!BL$79:BL$128,$E111)-INDEX('RAB input'!BL$133:BL$182,$E111))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E111)-INDEX('RAB input'!BM$79:BM$128,$E111)-INDEX('RAB input'!BM$133:BM$182,$E111))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E111)-INDEX('RAB input'!BN$79:BN$128,$E111)-INDEX('RAB input'!BN$133:BN$182,$E111))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E111)-INDEX('RAB input'!BO$79:BO$128,$E111)-INDEX('RAB input'!BO$133:BO$182,$E111))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E111)-INDEX('RAB input'!BP$79:BP$128,$E111)-INDEX('RAB input'!BP$133:BP$182,$E111))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E111)-INDEX('RAB input'!BQ$79:BQ$128,$E111)-INDEX('RAB input'!BQ$133:BQ$182,$E111))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E111)-INDEX('RAB input'!BR$79:BR$128,$E111)-INDEX('RAB input'!BR$133:BR$182,$E111))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E111)-INDEX('RAB input'!BS$79:BS$128,$E111)-INDEX('RAB input'!BS$133:BS$182,$E111))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E111)-INDEX('RAB input'!BT$79:BT$128,$E111)-INDEX('RAB input'!BT$133:BT$182,$E111))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E111)-INDEX('RAB input'!BU$79:BU$128,$E111)-INDEX('RAB input'!BU$133:BU$182,$E111))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BV$25:BV$74,$E111)-INDEX('RAB input'!BV$79:BV$128,$E111)-INDEX('RAB input'!BV$133:BV$182,$E111))/'RAB input'!BV$15*(1+'RAB input'!BV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BW$25:BW$74,$E111)-INDEX('RAB input'!BW$79:BW$128,$E111)-INDEX('RAB input'!BW$133:BW$182,$E111))/'RAB input'!BW$15*(1+'RAB input'!BW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BX$25:BX$74,$E111)-INDEX('RAB input'!BX$79:BX$128,$E111)-INDEX('RAB input'!BX$133:BX$182,$E111))/'RAB input'!BX$15*(1+'RAB input'!BX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BY$25:BY$74,$E111)-INDEX('RAB input'!BY$79:BY$128,$E111)-INDEX('RAB input'!BY$133:BY$182,$E111))/'RAB input'!BY$15*(1+'RAB input'!BY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BZ$25:BZ$74,$E111)-INDEX('RAB input'!BZ$79:BZ$128,$E111)-INDEX('RAB input'!BZ$133:BZ$182,$E111))/'RAB input'!BZ$15*(1+'RAB input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CA$25:CA$74,$E111)-INDEX('RAB input'!CA$79:CA$128,$E111)-INDEX('RAB input'!CA$133:CA$182,$E111))/'RAB input'!CA$15*(1+'RAB input'!CA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CB$25:CB$74,$E111)-INDEX('RAB input'!CB$79:CB$128,$E111)-INDEX('RAB input'!CB$133:CB$182,$E111))/'RAB input'!CB$15*(1+'RAB input'!CB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CC$25:CC$74,$E111)-INDEX('RAB input'!CC$79:CC$128,$E111)-INDEX('RAB input'!CC$133:CC$182,$E111))/'RAB input'!CC$15*(1+'RAB input'!CC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CD$25:CD$74,$E111)-INDEX('RAB input'!CD$79:CD$128,$E111)-INDEX('RAB input'!CD$133:CD$182,$E111))/'RAB input'!CD$15*(1+'RAB input'!CD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CE$25:CE$74,$E111)-INDEX('RAB input'!CE$79:CE$128,$E111)-INDEX('RAB input'!CE$133:CE$182,$E111))/'RAB input'!CE$15*(1+'RAB input'!CE$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E111)=\"\", IF($G111=0, 0, F112), INDEX('RAB input'!$G$187:$G$236, $E111))","v":18.26970081804226},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E111)=\"\", G112, INDEX('RAB input'!H$187:H$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E111)=\"\", H112, INDEX('RAB input'!I$187:I$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E111)=\"\", I112, INDEX('RAB input'!J$187:J$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E111)=\"\", J112, INDEX('RAB input'!K$187:K$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E111)=\"\", K112, INDEX('RAB input'!L$187:L$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E111)=\"\", L112, INDEX('RAB input'!M$187:M$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E111)=\"\", M112, INDEX('RAB input'!N$187:N$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E111)=\"\", N112, INDEX('RAB input'!O$187:O$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E111)=\"\", O112, INDEX('RAB input'!P$187:P$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E111)=\"\", P112, INDEX('RAB input'!Q$187:Q$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E111)=\"\", Q112, INDEX('RAB input'!R$187:R$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E111)=\"\", R112, INDEX('RAB input'!S$187:S$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E111)=\"\", S112, INDEX('RAB input'!T$187:T$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E111)=\"\", T112, INDEX('RAB input'!U$187:U$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E111)=\"\", U112, INDEX('RAB input'!V$187:V$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E111)=\"\", V112, INDEX('RAB input'!W$187:W$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E111)=\"\", W112, INDEX('RAB input'!X$187:X$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E111)=\"\", X112, INDEX('RAB input'!Y$187:Y$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E111)=\"\", Y112, INDEX('RAB input'!Z$187:Z$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E111)=\"\", Z112, INDEX('RAB input'!AA$187:AA$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E111)=\"\", AA112, INDEX('RAB input'!AB$187:AB$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E111)=\"\", AB112, INDEX('RAB input'!AC$187:AC$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E111)=\"\", AC112, INDEX('RAB input'!AD$187:AD$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E111)=\"\", AD112, INDEX('RAB input'!AE$187:AE$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E111)=\"\", AE112, INDEX('RAB input'!AF$187:AF$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E111)=\"\", AF112, INDEX('RAB input'!AG$187:AG$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E111)=\"\", AG112, INDEX('RAB input'!AH$187:AH$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E111)=\"\", AH112, INDEX('RAB input'!AI$187:AI$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E111)=\"\", AI112, INDEX('RAB input'!AJ$187:AJ$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E111)=\"\", AJ112, INDEX('RAB input'!AK$187:AK$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E111)=\"\", AK112, INDEX('RAB input'!AL$187:AL$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E111)=\"\", AL112, INDEX('RAB input'!AM$187:AM$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E111)=\"\", AM112, INDEX('RAB input'!AN$187:AN$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E111)=\"\", AN112, INDEX('RAB input'!AO$187:AO$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E111)=\"\", AO112, INDEX('RAB input'!AP$187:AP$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E111)=\"\", AP112, INDEX('RAB input'!AQ$187:AQ$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E111)=\"\", AQ112, INDEX('RAB input'!AR$187:AR$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E111)=\"\", AR112, INDEX('RAB input'!AS$187:AS$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E111)=\"\", AS112, INDEX('RAB input'!AT$187:AT$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E111)=\"\", AT112, INDEX('RAB input'!AU$187:AU$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E111)=\"\", AU112, INDEX('RAB input'!AV$187:AV$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E111)=\"\", AV112, INDEX('RAB input'!AW$187:AW$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E111)=\"\", AW112, INDEX('RAB input'!AX$187:AX$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E111)=\"\", AX112, INDEX('RAB input'!AY$187:AY$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E111)=\"\", AY112, INDEX('RAB input'!AZ$187:AZ$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E111)=\"\", AZ112, INDEX('RAB input'!BA$187:BA$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E111)=\"\", BA112, INDEX('RAB input'!BB$187:BB$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E111)=\"\", BB112, INDEX('RAB input'!BC$187:BC$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E111)=\"\", BC112, INDEX('RAB input'!BD$187:BD$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E111)=\"\", BD112, INDEX('RAB input'!BE$187:BE$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E111)=\"\", BE112, INDEX('RAB input'!BF$187:BF$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E111)=\"\", BF112, INDEX('RAB input'!BG$187:BG$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E111)=\"\", BG112, INDEX('RAB input'!BH$187:BH$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E111)=\"\", BH112, INDEX('RAB input'!BI$187:BI$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E111)=\"\", BI112, INDEX('RAB input'!BJ$187:BJ$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E111)=\"\", BJ112, INDEX('RAB input'!BK$187:BK$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E111)=\"\", BK112, INDEX('RAB input'!BL$187:BL$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E111)=\"\", BL112, INDEX('RAB input'!BM$187:BM$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E111)=\"\", BM112, INDEX('RAB input'!BN$187:BN$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E111)=\"\", BN112, INDEX('RAB input'!BO$187:BO$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E111)=\"\", BO112, INDEX('RAB input'!BP$187:BP$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E111)=\"\", BP112, INDEX('RAB input'!BQ$187:BQ$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E111)=\"\", BQ112, INDEX('RAB input'!BR$187:BR$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E111)=\"\", BR112, INDEX('RAB input'!BS$187:BS$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E111)=\"\", BS112, INDEX('RAB input'!BT$187:BT$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E111)=\"\", BT112, INDEX('RAB input'!BU$187:BU$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BV$187:BV$236, $E111)=\"\", BU112, INDEX('RAB input'!BV$187:BV$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BW$187:BW$236, $E111)=\"\", BV112, INDEX('RAB input'!BW$187:BW$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BX$187:BX$236, $E111)=\"\", BW112, INDEX('RAB input'!BX$187:BX$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BY$187:BY$236, $E111)=\"\", BX112, INDEX('RAB input'!BY$187:BY$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!BZ$187:BZ$236, $E111)=\"\", BY112, INDEX('RAB input'!BZ$187:BZ$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!CA$187:CA$236, $E111)=\"\", BZ112, INDEX('RAB input'!CA$187:CA$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!CB$187:CB$236, $E111)=\"\", CA112, INDEX('RAB input'!CB$187:CB$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!CC$187:CC$236, $E111)=\"\", CB112, INDEX('RAB input'!CC$187:CC$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!CD$187:CD$236, $E111)=\"\", CC112, INDEX('RAB input'!CD$187:CD$236, $E111))","v":45},{"$f":"IF(INDEX('RAB input'!CE$187:CE$236, $E111)=\"\", CD112, INDEX('RAB input'!CE$187:CE$236, $E111))","v":45}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E111)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":27.314407493082918},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E111)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E111)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E111)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E111)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E111)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":-0.20863492186675076},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E111)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E111)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E111)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E111)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E111)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0.53863290926109009},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E111)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E111)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E111)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E111)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E111)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E111)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E111)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E111)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E111)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E111)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E111)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E111)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E111)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E111)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E111)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E111)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E111)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E111)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E111)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E111)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E111)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E111)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E111)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E111)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E111)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E111)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E111)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E111)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E111)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E111)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E111)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E111)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E111)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E111)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E111)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E111)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E111)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E111)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E111)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E111)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E111)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E111)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E111)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E111)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E111)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E111)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E111)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E111)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E111)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E111)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E111)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E111)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E111)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E111)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E111)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E111)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BV$347:BV$396,$E111)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BW$347:BW$396,$E111)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BX$347:BX$396,$E111)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BY$347:BY$396,$E111)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BZ$347:BZ$396,$E111)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!CA$347:CA$396,$E111)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CB$347:CB$396,$E111)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0},{"$f":"IF('RAB input'!CD$11=\"\", 0, INDEX('RAB input'!CC$347:CC$396,$E111)/'RAB input'!CC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CD$11, 2))/'RAB input'!CC$20-1))","v":0},{"$f":"IF('RAB input'!CE$11=\"\", 0, INDEX('RAB input'!CD$347:CD$396,$E111)/'RAB input'!CD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CE$11, 2))/'RAB input'!CD$20-1))","v":0},{"$f":"IF('RAB input'!CF$11=\"\", 0, INDEX('RAB input'!CE$347:CE$396,$E111)/'RAB input'!CE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CF$11, 2))/'RAB input'!CE$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G113<>0, IF(G112<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E111)-'RAB input'!$H$11, \"n/a\"), 0)","v":40},{"$f":"IF(H113<>0, IF(H112<>\"n/a\", H112-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I113<>0, IF(I112<>\"n/a\", I112-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J113<>0, IF(J112<>\"n/a\", J112-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K113<>0, IF(K112<>\"n/a\", K112-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L113<>0, IF(L112<>\"n/a\", L112-'RAB input'!M$11, \"n/a\"), 0)","v":40},{"$f":"IF(M113<>0, IF(M112<>\"n/a\", M112-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N113<>0, IF(N112<>\"n/a\", N112-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O113<>0, IF(O112<>\"n/a\", O112-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P113<>0, IF(P112<>\"n/a\", P112-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q113<>0, IF(Q112<>\"n/a\", Q112-'RAB input'!R$11, \"n/a\"), 0)","v":40},{"$f":"IF(R113<>0, IF(R112<>\"n/a\", R112-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S113<>0, IF(S112<>\"n/a\", S112-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T113<>0, IF(T112<>\"n/a\", T112-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U113<>0, IF(U112<>\"n/a\", U112-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V113<>0, IF(V112<>\"n/a\", V112-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W113<>0, IF(W112<>\"n/a\", W112-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X113<>0, IF(X112<>\"n/a\", X112-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y113<>0, IF(Y112<>\"n/a\", Y112-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z113<>0, IF(Z112<>\"n/a\", Z112-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA113<>0, IF(AA112<>\"n/a\", AA112-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB113<>0, IF(AB112<>\"n/a\", AB112-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC113<>0, IF(AC112<>\"n/a\", AC112-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD113<>0, IF(AD112<>\"n/a\", AD112-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE113<>0, IF(AE112<>\"n/a\", AE112-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF113<>0, IF(AF112<>\"n/a\", AF112-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG113<>0, IF(AG112<>\"n/a\", AG112-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH113<>0, IF(AH112<>\"n/a\", AH112-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI113<>0, IF(AI112<>\"n/a\", AI112-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ113<>0, IF(AJ112<>\"n/a\", AJ112-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK113<>0, IF(AK112<>\"n/a\", AK112-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL113<>0, IF(AL112<>\"n/a\", AL112-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM113<>0, IF(AM112<>\"n/a\", AM112-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN113<>0, IF(AN112<>\"n/a\", AN112-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO113<>0, IF(AO112<>\"n/a\", AO112-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP113<>0, IF(AP112<>\"n/a\", AP112-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ113<>0, IF(AQ112<>\"n/a\", AQ112-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR113<>0, IF(AR112<>\"n/a\", AR112-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS113<>0, IF(AS112<>\"n/a\", AS112-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT113<>0, IF(AT112<>\"n/a\", AT112-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU113<>0, IF(AU112<>\"n/a\", AU112-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV113<>0, IF(AV112<>\"n/a\", AV112-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW113<>0, IF(AW112<>\"n/a\", AW112-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX113<>0, IF(AX112<>\"n/a\", AX112-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY113<>0, IF(AY112<>\"n/a\", AY112-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ113<>0, IF(AZ112<>\"n/a\", AZ112-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA113<>0, IF(BA112<>\"n/a\", BA112-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB113<>0, IF(BB112<>\"n/a\", BB112-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC113<>0, IF(BC112<>\"n/a\", BC112-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD113<>0, IF(BD112<>\"n/a\", BD112-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE113<>0, IF(BE112<>\"n/a\", BE112-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF113<>0, IF(BF112<>\"n/a\", BF112-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG113<>0, IF(BG112<>\"n/a\", BG112-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH113<>0, IF(BH112<>\"n/a\", BH112-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI113<>0, IF(BI112<>\"n/a\", BI112-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ113<>0, IF(BJ112<>\"n/a\", BJ112-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK113<>0, IF(BK112<>\"n/a\", BK112-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL113<>0, IF(BL112<>\"n/a\", BL112-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM113<>0, IF(BM112<>\"n/a\", BM112-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN113<>0, IF(BN112<>\"n/a\", BN112-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO113<>0, IF(BO112<>\"n/a\", BO112-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP113<>0, IF(BP112<>\"n/a\", BP112-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ113<>0, IF(BQ112<>\"n/a\", BQ112-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR113<>0, IF(BR112<>\"n/a\", BR112-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS113<>0, IF(BS112<>\"n/a\", BS112-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT113<>0, IF(BT112<>\"n/a\", BT112-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU113<>0, IF(BU112<>\"n/a\", BU112-'RAB input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV113<>0, IF(BV112<>\"n/a\", BV112-'RAB input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW113<>0, IF(BW112<>\"n/a\", BW112-'RAB input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX113<>0, IF(BX112<>\"n/a\", BX112-'RAB input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY113<>0, IF(BY112<>\"n/a\", BY112-'RAB input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ113<>0, IF(BZ112<>\"n/a\", BZ112-'RAB input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA113<>0, IF(CA112<>\"n/a\", CA112-'RAB input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB113<>0, IF(CB112<>\"n/a\", CB112-'RAB input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC113<>0, IF(CC112<>\"n/a\", CC112-'RAB input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD113<>0, IF(CD112<>\"n/a\", CD112-'RAB input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE113<>0, IF(CE112<>\"n/a\", CE112-'RAB input'!CF$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E111)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E111)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E111)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E111)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E111)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E111)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E111)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E111)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E111)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E111)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E111)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E111)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E111)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E111)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E111)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E111)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E111)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E111)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E111)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E111)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E111)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E111)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E111)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E111)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E111)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E111)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E111)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E111)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E111)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E111)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E111)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E111)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E111)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E111)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E111)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E111)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E111)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E111)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E111)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E111)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E111)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E111)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E111)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E111)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E111)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E111)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E111)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E111)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E111)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E111)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E111)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E111)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E111)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E111)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E111)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E111)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E111)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E111)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E111)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E111)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E111)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E111)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E111)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E111)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E111)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E111)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E111)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BU$401:BU$450,$E111)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BV$401:BV$450,$E111)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BW$401:BW$450,$E111)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BX$401:BX$450,$E111)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BY$401:BY$450,$E111)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!BZ$401:BZ$450,$E111)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CA$401:CA$450,$E111)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0},{"$f":"IF('RAB input'!CD$11=\"\", 0, INDEX('RAB input'!CB$401:CB$450,$E111)/'RAB input'!CC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CD$11, 2))/'RAB input'!CC$20-1))","v":0},{"$f":"IF('RAB input'!CE$11=\"\", 0, INDEX('RAB input'!CC$401:CC$450,$E111)/'RAB input'!CD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CE$11, 2))/'RAB input'!CD$20-1))","v":0},{"$f":"IF('RAB input'!CF$11=\"\", 0, INDEX('RAB input'!CD$401:CD$450,$E111)/'RAB input'!CE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CF$11, 2))/'RAB input'!CE$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G115<>0, IF(G112<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E111)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H115<>0, IF(H112<>\"n/a\", H112-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I115<>0, IF(I112<>\"n/a\", I112-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J115<>0, IF(J112<>\"n/a\", J112-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K115<>0, IF(K112<>\"n/a\", K112-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L115<>0, IF(L112<>\"n/a\", L112-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M115<>0, IF(M112<>\"n/a\", M112-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N115<>0, IF(N112<>\"n/a\", N112-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O115<>0, IF(O112<>\"n/a\", O112-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P115<>0, IF(P112<>\"n/a\", P112-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q115<>0, IF(Q112<>\"n/a\", Q112-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R115<>0, IF(R112<>\"n/a\", R112-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S115<>0, IF(S112<>\"n/a\", S112-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T115<>0, IF(T112<>\"n/a\", T112-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U115<>0, IF(U112<>\"n/a\", U112-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V115<>0, IF(V112<>\"n/a\", V112-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W115<>0, IF(W112<>\"n/a\", W112-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X115<>0, IF(X112<>\"n/a\", X112-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y115<>0, IF(Y112<>\"n/a\", Y112-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z115<>0, IF(Z112<>\"n/a\", Z112-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA115<>0, IF(AA112<>\"n/a\", AA112-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB115<>0, IF(AB112<>\"n/a\", AB112-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC115<>0, IF(AC112<>\"n/a\", AC112-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD115<>0, IF(AD112<>\"n/a\", AD112-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE115<>0, IF(AE112<>\"n/a\", AE112-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF115<>0, IF(AF112<>\"n/a\", AF112-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG115<>0, IF(AG112<>\"n/a\", AG112-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH115<>0, IF(AH112<>\"n/a\", AH112-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI115<>0, IF(AI112<>\"n/a\", AI112-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ115<>0, IF(AJ112<>\"n/a\", AJ112-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK115<>0, IF(AK112<>\"n/a\", AK112-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL115<>0, IF(AL112<>\"n/a\", AL112-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM115<>0, IF(AM112<>\"n/a\", AM112-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN115<>0, IF(AN112<>\"n/a\", AN112-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO115<>0, IF(AO112<>\"n/a\", AO112-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP115<>0, IF(AP112<>\"n/a\", AP112-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ115<>0, IF(AQ112<>\"n/a\", AQ112-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR115<>0, IF(AR112<>\"n/a\", AR112-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS115<>0, IF(AS112<>\"n/a\", AS112-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT115<>0, IF(AT112<>\"n/a\", AT112-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU115<>0, IF(AU112<>\"n/a\", AU112-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV115<>0, IF(AV112<>\"n/a\", AV112-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW115<>0, IF(AW112<>\"n/a\", AW112-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX115<>0, IF(AX112<>\"n/a\", AX112-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY115<>0, IF(AY112<>\"n/a\", AY112-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ115<>0, IF(AZ112<>\"n/a\", AZ112-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA115<>0, IF(BA112<>\"n/a\", BA112-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB115<>0, IF(BB112<>\"n/a\", BB112-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC115<>0, IF(BC112<>\"n/a\", BC112-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD115<>0, IF(BD112<>\"n/a\", BD112-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE115<>0, IF(BE112<>\"n/a\", BE112-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF115<>0, IF(BF112<>\"n/a\", BF112-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG115<>0, IF(BG112<>\"n/a\", BG112-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH115<>0, IF(BH112<>\"n/a\", BH112-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI115<>0, IF(BI112<>\"n/a\", BI112-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ115<>0, IF(BJ112<>\"n/a\", BJ112-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK115<>0, IF(BK112<>\"n/a\", BK112-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL115<>0, IF(BL112<>\"n/a\", BL112-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM115<>0, IF(BM112<>\"n/a\", BM112-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN115<>0, IF(BN112<>\"n/a\", BN112-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO115<>0, IF(BO112<>\"n/a\", BO112-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP115<>0, IF(BP112<>\"n/a\", BP112-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ115<>0, IF(BQ112<>\"n/a\", BQ112-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR115<>0, IF(BR112<>\"n/a\", BR112-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS115<>0, IF(BS112<>\"n/a\", BS112-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT115<>0, IF(BT112<>\"n/a\", BT112-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU115<>0, IF(BU112<>\"n/a\", BU112-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BV115<>0, IF(BV112<>\"n/a\", BV112-'RAB input'!BW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BW115<>0, IF(BW112<>\"n/a\", BW112-'RAB input'!BX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BX115<>0, IF(BX112<>\"n/a\", BX112-'RAB input'!BY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BY115<>0, IF(BY112<>\"n/a\", BY112-'RAB input'!BZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BZ115<>0, IF(BZ112<>\"n/a\", BZ112-'RAB input'!CA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CA115<>0, IF(CA112<>\"n/a\", CA112-'RAB input'!CB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CB115<>0, IF(CB112<>\"n/a\", CB112-'RAB input'!CC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CC115<>0, IF(CC112<>\"n/a\", CC112-'RAB input'!CD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CD115<>0, IF(CD112<>\"n/a\", CD112-'RAB input'!CE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CE115<>0, IF(CE112<>\"n/a\", CE112-'RAB input'!CF$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E111)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E111)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E111)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E111)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E111)/'RAB input'!L$15","v":89.945111357863155},{"$f":"INDEX('RAB input'!M$240:M$289, $E111)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E111)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E111)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E111)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E111)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E111)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E111)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E111)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E111)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E111)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E111)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E111)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E111)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E111)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E111)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E111)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E111)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E111)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E111)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E111)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E111)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E111)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E111)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E111)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E111)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E111)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E111)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E111)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E111)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E111)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E111)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E111)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E111)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E111)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E111)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E111)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E111)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E111)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E111)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E111)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E111)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E111)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E111)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E111)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E111)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E111)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E111)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E111)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E111)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E111)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E111)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E111)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E111)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E111)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E111)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E111)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E111)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E111)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E111)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E111)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E111)/'RAB input'!BU$15","v":0},{"$f":"INDEX('RAB input'!BV$240:BV$289, $E111)/'RAB input'!BV$15","v":0},{"$f":"INDEX('RAB input'!BW$240:BW$289, $E111)/'RAB input'!BW$15","v":0},{"$f":"INDEX('RAB input'!BX$240:BX$289, $E111)/'RAB input'!BX$15","v":0},{"$f":"INDEX('RAB input'!BY$240:BY$289, $E111)/'RAB input'!BY$15","v":0},{"$f":"INDEX('RAB input'!BZ$240:BZ$289, $E111)/'RAB input'!BZ$15","v":0},{"$f":"INDEX('RAB input'!CA$240:CA$289, $E111)/'RAB input'!CA$15","v":0},{"$f":"INDEX('RAB input'!CB$240:CB$289, $E111)/'RAB input'!CB$15","v":0},{"$f":"INDEX('RAB input'!CC$240:CC$289, $E111)/'RAB input'!CC$15","v":0},{"$f":"INDEX('RAB input'!CD$240:CD$289, $E111)/'RAB input'!CD$15","v":0},{"$f":"INDEX('RAB input'!CE$240:CE$289, $E111)/'RAB input'!CE$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E111)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E111)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E111)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E111)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E111)","v":45},{"$f":"INDEX('RAB input'!M$294:M$343, $E111)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E111)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E111)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E111)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E111)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E111)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E111)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E111)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E111)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E111)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E111)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E111)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E111)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BV$294:BV$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BW$294:BW$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BX$294:BX$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BY$294:BY$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BZ$294:BZ$343, $E111)","v":0},{"$f":"INDEX('RAB input'!CA$294:CA$343, $E111)","v":0},{"$f":"INDEX('RAB input'!CB$294:CB$343, $E111)","v":0},{"$f":"INDEX('RAB input'!CC$294:CC$343, $E111)","v":0},{"$f":"INDEX('RAB input'!CD$294:CD$343, $E111)","v":0},{"$f":"INDEX('RAB input'!CE$294:CE$343, $E111)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>H$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:G121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>I$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:H121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>J$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:I121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>K$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:J121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>L$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:K121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>M$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:L121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>N$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:M121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>O$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:N121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>P$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:O121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>Q$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:P121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>R$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:Q121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>S$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:R121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>T$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:S121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>U$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:T121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>V$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:U121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>W$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:V121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>X$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:W121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>Y$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:X121))))","v":24.998419303314634},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>Z$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:Y121))))","v":6.7420941358674895},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AA$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:Z121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AB$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AA121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AC$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AB121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AD$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AC121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AE$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AD121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AF$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AE121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AG$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AF121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AH$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AG121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AI$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AH121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AJ$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AI121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AK$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AJ121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AL$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AK121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AM$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AL121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AN$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AM121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AO$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AN121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AP$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AO121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AQ$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AP121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AR$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AQ121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AS$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AR121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AT$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AS121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AU$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AT121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AV$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AU121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AW$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AV121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AX$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AW121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AY$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AX121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AZ$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AY121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BA$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AZ121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BB$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BA121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BC$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BB121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BD$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BC121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BE$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BD121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BF$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BE121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BG$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BF121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BH$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BG121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BI$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BH121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BJ$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BI121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BK$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BJ121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BL$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BK121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BM$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BL121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BN$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BM121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BO$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BN121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BP$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BO121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BQ$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BP121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BR$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BQ121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BS$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BR121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BT$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BS121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BU$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BT121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BV$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BU121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BW$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BV121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BX$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BW121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BY$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BX121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BZ$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BY121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>CA$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BZ121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>CB$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:CA121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>CC$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:CB121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>CD$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:CC121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>CE$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:CD121))))","v":0}]
[null,null,null,null,{"$f":"E121+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E122)","v":"Depreciation of net capex 2010-11"},null,null,{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>I$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:H122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>J$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:I122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>K$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:J122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>L$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:K122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>M$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:L122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>N$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:M122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>O$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:N122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>P$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:O122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>Q$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:P122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>R$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:Q122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>S$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:R122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>T$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:S122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>U$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:T122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>V$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:U122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>W$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:V122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>X$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:W122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>Y$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:X122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>Z$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:Y122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AA$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:Z122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AB$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AA122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AC$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AB122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AD$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AC122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AE$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AD122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AF$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AE122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AG$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AF122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AH$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AG122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AI$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AH122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AJ$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AI122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AK$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AJ122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AL$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AK122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AM$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AL122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AN$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AM122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AO$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AN122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AP$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AO122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AQ$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AP122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AR$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AQ122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AS$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AR122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AT$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AS122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AU$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AT122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AV$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AU122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AW$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AV122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AX$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AW122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AY$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AX122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AZ$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AY122))))","v":1.3636030572500799},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BA$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AZ122))))","v":1.3636030572500317},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BB$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BA122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BC$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BB122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BD$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BC122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BE$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BD122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BF$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BE122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BG$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BF122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BH$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BG122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BI$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BH122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BJ$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BI122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BK$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BJ122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BL$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BK122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BM$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BL122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BN$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BM122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BO$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BN122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BP$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BO122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BQ$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BP122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BR$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BQ122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BS$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BR122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BT$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BS122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BU$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BT122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BV$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BU122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BW$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BV122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BX$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BW122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BY$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BX122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BZ$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BY122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>CA$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BZ122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>CB$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:CA122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>CC$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:CB122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>CD$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:CC122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>CE$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:CD122))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E123)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>J$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:I123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>K$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:J123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>L$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:K123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>M$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:L123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>N$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:M123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>O$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:N123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>P$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:O123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>Q$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:P123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>R$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:Q123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>S$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:R123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>T$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:S123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>U$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:T123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>V$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:U123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>W$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:V123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>X$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:W123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>Y$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:X123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>Z$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:Y123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AA$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:Z123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AB$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AA123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AC$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AB123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AD$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AC123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AE$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AD123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AF$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AE123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AG$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AF123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AH$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AG123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AI$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AH123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AJ$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AI123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AK$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AJ123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AL$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AK123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AM$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AL123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AN$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AM123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AO$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AN123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AP$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AO123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AQ$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AP123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AR$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AQ123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AS$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AR123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AT$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AS123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AU$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AT123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AV$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AU123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AW$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AV123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AX$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AW123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AY$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AX123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AZ$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AY123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BA$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AZ123))))","v":3.5288335664268744},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BB$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BA123))))","v":3.5288335664269823},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BC$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BB123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BD$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BC123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BE$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BD123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BF$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BE123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BG$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BF123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BH$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BG123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BI$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BH123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BJ$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BI123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BK$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BJ123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BL$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BK123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BM$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BL123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BN$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BM123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BO$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BN123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BP$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BO123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BQ$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BP123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BR$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BQ123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BS$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BR123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BT$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BS123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BU$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BT123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BV$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BU123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BW$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BV123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BX$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BW123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BY$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BX123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BZ$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BY123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>CA$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BZ123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>CB$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:CA123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>CC$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:CB123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>CD$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:CC123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>CE$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:CD123))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E124)","v":"Depreciation of net capex 2012-13"},null,null,null,null,{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>K$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:J124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>L$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:K124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>M$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:L124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>N$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:M124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>O$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:N124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>P$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:O124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>Q$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:P124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>R$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:Q124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>S$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:R124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>T$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:S124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>U$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:T124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>V$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:U124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>W$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:V124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>X$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:W124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>Y$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:X124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>Z$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:Y124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AA$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:Z124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AB$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AA124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AC$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AB124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AD$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AC124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AE$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AD124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AF$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AE124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AG$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AF124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AH$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AG124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AI$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AH124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AJ$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AI124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AK$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AJ124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AL$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AK124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AM$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AL124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AN$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AM124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AO$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AN124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AP$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AO124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AQ$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AP124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AR$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AQ124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AS$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AR124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AT$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AS124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AU$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AT124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AV$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AU124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AW$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AV124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AX$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AW124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AY$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AX124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AZ$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AY124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BA$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AZ124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BB$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BA124))))","v":1.7892462905771993},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BC$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BB124))))","v":1.7892462905772675},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BD$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BC124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BE$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BD124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BF$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BE124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BG$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BF124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BH$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BG124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BI$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BH124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BJ$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BI124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BK$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BJ124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BL$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BK124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BM$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BL124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BN$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BM124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BO$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BN124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BP$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BO124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BQ$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BP124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BR$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BQ124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BS$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BR124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BT$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BS124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BU$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BT124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BV$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BU124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BW$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BV124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BX$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BW124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BY$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BX124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BZ$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BY124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>CA$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BZ124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>CB$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:CA124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>CC$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:CB124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>CD$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:CC124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>CE$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:CD124))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E125)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>L$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:K125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>M$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:L125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>N$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:M125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>O$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:N125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>P$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:O125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>Q$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:P125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>R$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:Q125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>S$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:R125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>T$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:S125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>U$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:T125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>V$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:U125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>W$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:V125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>X$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:W125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>Y$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:X125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>Z$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:Y125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AA$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:Z125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AB$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AA125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AC$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AB125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AD$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AC125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AE$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AD125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AF$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AE125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AG$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AF125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AH$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AG125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AI$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AH125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AJ$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AI125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AK$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AJ125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AL$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AK125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AM$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AL125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AN$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AM125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AO$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AN125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AP$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AO125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AQ$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AP125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AR$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AQ125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AS$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AR125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AT$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AS125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AU$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AT125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AV$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AU125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AW$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AV125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AX$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AW125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AY$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AX125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AZ$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AY125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BA$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AZ125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BB$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BA125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BC$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BB125))))","v":1.9887030908762218},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BD$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BC125))))","v":1.9887030908761574},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BE$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BD125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BF$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BE125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BG$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BF125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BH$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BG125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BI$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BH125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BJ$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BI125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BK$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BJ125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BL$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BK125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BM$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BL125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BN$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BM125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BO$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BN125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BP$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BO125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BQ$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BP125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BR$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BQ125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BS$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BR125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BT$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BS125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BU$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BT125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BV$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BU125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BW$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BV125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BX$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BW125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BY$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BX125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BZ$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BY125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>CA$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BZ125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>CB$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:CA125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>CC$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:CB125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>CD$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:CC125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>CE$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:CD125))))","v":0}]
[null,null,null,null,{"$f":"E139+5","v":10},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E139)","v":"Depreciation of t-1 and t-2 adjustment 2014-15"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=R$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:Q140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:Q140)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:Q140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=S$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:R140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:R140)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:R140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=T$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:S140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:S140)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:S140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=U$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:T140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:T140)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:T140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=V$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:U140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:U140)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:U140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=W$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:V140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:V140)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:V140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=X$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:W140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:W140)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:W140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=Y$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:X140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:X140)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:X140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=Z$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:Y140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:Y140)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:Y140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AA$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:Z140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:Z140)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:Z140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AB$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AA140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AA140)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AA140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AC$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AB140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AB140)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AB140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AD$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AC140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AC140)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AC140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AE$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AD140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AD140)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AD140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AF$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AE140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AE140)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AE140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AG$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AF140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AF140)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AF140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AH$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AG140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AG140)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AG140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AI$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AH140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AH140)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AH140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AJ$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AI140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AI140)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AI140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AK$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AJ140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AJ140)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AJ140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AL$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AK140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AK140)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AK140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AM$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AL140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AL140)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AL140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AN$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AM140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AM140)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AM140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AO$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AN140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AN140)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AN140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AP$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AO140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AO140)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AO140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AQ$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AP140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AP140)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AP140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AR$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AQ140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AQ140)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AQ140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AS$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AR140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AR140)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AR140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AT$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AS140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AS140)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AS140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AU$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AT140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AT140)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AT140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AV$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AU140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AU140)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AU140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AW$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AV140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AV140)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AV140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AX$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AW140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AW140)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AW140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AY$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AX140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AX140)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AX140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AZ$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AY140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AY140)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AY140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BA$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AZ140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AZ140)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AZ140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BB$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BA140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BA140)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BA140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BC$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BB140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BB140)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BB140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BD$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BC140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BC140)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BC140)))))), 0)","v":-5.2158730466687689E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BE$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BD140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BD140)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BD140)))))), 0)","v":-5.2158730466689562E-3},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BF$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BE140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BE140)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BE140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BG$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BF140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BF140)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BF140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BH$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BG140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BG140)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BG140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BI$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BH140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BH140)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BH140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BJ$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BI140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BI140)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BI140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BK$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BJ140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BJ140)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BJ140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BL$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BK140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BK140)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BK140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BM$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BL140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BL140)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BL140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BN$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BM140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BM140)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BM140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BO$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BN140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BN140)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BN140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BP$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BO140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BO140)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BO140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BQ$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BP140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BP140)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BP140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BR$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BQ140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BQ140)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BQ140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BS$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BR140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BR140)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BR140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BT$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BS140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BS140)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BS140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BU$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BT140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BT140)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BT140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BV$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BU140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BU140)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BU140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BW$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BV140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BV140)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BV140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BX$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BW140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BW140)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BW140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BY$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BX140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BX140)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BX140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BZ$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BY140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BY140)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BY140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=CA$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BZ140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BZ140)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BZ140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=CB$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:CA140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:CA140)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:CA140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=CC$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:CB140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:CB140)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:CB140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=CD$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:CC140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:CC140)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:CC140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=CE$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:CD140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:CD140)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:CD140)))))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E129)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(P$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:O151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(Q$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:P151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(R$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:Q151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(S$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:R151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(T$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:S151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(U$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:T151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(V$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:U151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(W$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:V151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(X$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:W151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(Y$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:X151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(Z$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:Y151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AA$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:Z151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AB$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AA151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AC$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AB151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AD$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AC151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AE$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AD151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AF$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AE151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AG$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AF151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AH$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AG151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AI$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AH151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AI151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AK$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AJ151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AL$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AK151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AM$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AL151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AN$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AM151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AO$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AN151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AP$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AO151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AP151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AR$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AQ151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AS$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AR151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AT$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AS151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AU$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AT151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AV$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AU151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AW$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AV151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AX$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AW151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AY$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AX151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AY151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BA$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AZ151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BB$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BA151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BC$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BB151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BD$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BC151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BE$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BD151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BF$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BE151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BG$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BF151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BH$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BG151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BI$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BH151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BI151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BK$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BJ151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BL$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BK151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BM$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BL151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BN$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BM151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BO$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BN151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BP$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BO151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BP151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BR$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BQ151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BS$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BR151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BT$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BS151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BU$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BT151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BV$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BU151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BW$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BV151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BX$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BW151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BY$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BX151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BY151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(CA$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BZ151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(CB$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:CA151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(CC$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:CB151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(CD$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:CC151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(CE$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:CD151)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G165<>0, IF(G164<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E163)-'RAB input'!$H$11, \"n/a\"), 0)","v":40},{"$f":"IF(H165<>0, IF(H164<>\"n/a\", H164-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I165<>0, IF(I164<>\"n/a\", I164-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J165<>0, IF(J164<>\"n/a\", J164-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K165<>0, IF(K164<>\"n/a\", K164-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L165<>0, IF(L164<>\"n/a\", L164-'RAB input'!M$11, \"n/a\"), 0)","v":40},{"$f":"IF(M165<>0, IF(M164<>\"n/a\", M164-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N165<>0, IF(N164<>\"n/a\", N164-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O165<>0, IF(O164<>\"n/a\", O164-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P165<>0, IF(P164<>\"n/a\", P164-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q165<>0, IF(Q164<>\"n/a\", Q164-'RAB input'!R$11, \"n/a\"), 0)","v":40},{"$f":"IF(R165<>0, IF(R164<>\"n/a\", R164-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S165<>0, IF(S164<>\"n/a\", S164-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T165<>0, IF(T164<>\"n/a\", T164-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U165<>0, IF(U164<>\"n/a\", U164-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V165<>0, IF(V164<>\"n/a\", V164-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W165<>0, IF(W164<>\"n/a\", W164-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X165<>0, IF(X164<>\"n/a\", X164-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y165<>0, IF(Y164<>\"n/a\", Y164-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z165<>0, IF(Z164<>\"n/a\", Z164-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA165<>0, IF(AA164<>\"n/a\", AA164-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB165<>0, IF(AB164<>\"n/a\", AB164-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC165<>0, IF(AC164<>\"n/a\", AC164-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD165<>0, IF(AD164<>\"n/a\", AD164-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE165<>0, IF(AE164<>\"n/a\", AE164-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF165<>0, IF(AF164<>\"n/a\", AF164-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG165<>0, IF(AG164<>\"n/a\", AG164-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH165<>0, IF(AH164<>\"n/a\", AH164-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI165<>0, IF(AI164<>\"n/a\", AI164-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ165<>0, IF(AJ164<>\"n/a\", AJ164-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK165<>0, IF(AK164<>\"n/a\", AK164-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL165<>0, IF(AL164<>\"n/a\", AL164-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM165<>0, IF(AM164<>\"n/a\", AM164-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN165<>0, IF(AN164<>\"n/a\", AN164-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO165<>0, IF(AO164<>\"n/a\", AO164-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP165<>0, IF(AP164<>\"n/a\", AP164-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ165<>0, IF(AQ164<>\"n/a\", AQ164-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR165<>0, IF(AR164<>\"n/a\", AR164-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS165<>0, IF(AS164<>\"n/a\", AS164-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT165<>0, IF(AT164<>\"n/a\", AT164-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU165<>0, IF(AU164<>\"n/a\", AU164-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV165<>0, IF(AV164<>\"n/a\", AV164-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW165<>0, IF(AW164<>\"n/a\", AW164-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX165<>0, IF(AX164<>\"n/a\", AX164-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY165<>0, IF(AY164<>\"n/a\", AY164-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ165<>0, IF(AZ164<>\"n/a\", AZ164-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA165<>0, IF(BA164<>\"n/a\", BA164-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB165<>0, IF(BB164<>\"n/a\", BB164-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC165<>0, IF(BC164<>\"n/a\", BC164-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD165<>0, IF(BD164<>\"n/a\", BD164-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE165<>0, IF(BE164<>\"n/a\", BE164-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF165<>0, IF(BF164<>\"n/a\", BF164-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG165<>0, IF(BG164<>\"n/a\", BG164-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH165<>0, IF(BH164<>\"n/a\", BH164-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI165<>0, IF(BI164<>\"n/a\", BI164-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ165<>0, IF(BJ164<>\"n/a\", BJ164-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK165<>0, IF(BK164<>\"n/a\", BK164-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL165<>0, IF(BL164<>\"n/a\", BL164-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM165<>0, IF(BM164<>\"n/a\", BM164-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN165<>0, IF(BN164<>\"n/a\", BN164-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO165<>0, IF(BO164<>\"n/a\", BO164-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP165<>0, IF(BP164<>\"n/a\", BP164-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ165<>0, IF(BQ164<>\"n/a\", BQ164-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR165<>0, IF(BR164<>\"n/a\", BR164-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS165<>0, IF(BS164<>\"n/a\", BS164-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT165<>0, IF(BT164<>\"n/a\", BT164-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU165<>0, IF(BU164<>\"n/a\", BU164-'RAB input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV165<>0, IF(BV164<>\"n/a\", BV164-'RAB input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW165<>0, IF(BW164<>\"n/a\", BW164-'RAB input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX165<>0, IF(BX164<>\"n/a\", BX164-'RAB input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY165<>0, IF(BY164<>\"n/a\", BY164-'RAB input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ165<>0, IF(BZ164<>\"n/a\", BZ164-'RAB input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA165<>0, IF(CA164<>\"n/a\", CA164-'RAB input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB165<>0, IF(CB164<>\"n/a\", CB164-'RAB input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC165<>0, IF(CC164<>\"n/a\", CC164-'RAB input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD165<>0, IF(CD164<>\"n/a\", CD164-'RAB input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE165<>0, IF(CE164<>\"n/a\", CE164-'RAB input'!CF$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E174)","v":"Depreciation of asset adjustments - RAB 2010-11"},null,null,{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(I$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:H196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(J$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:I196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(K$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:J196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(L$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:K196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(M$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:L196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(N$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:M196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(O$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:N196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(P$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:O196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(Q$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:P196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(R$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:Q196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(S$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:R196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(T$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:S196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(U$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:T196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(V$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:U196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(W$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:V196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(X$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:W196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(Y$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:X196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(Z$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:Y196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AA$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:Z196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AB$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AA196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AC$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AB196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AD$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AC196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AE$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AD196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AF$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AE196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AG$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AF196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AH$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AG196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AI$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AH196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AI196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AK$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AJ196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AL$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AK196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AM$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AL196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AN$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AM196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AO$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AN196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AP$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AO196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AP196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AR$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AQ196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AS$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AR196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AT$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AS196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AU$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AT196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AV$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AU196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AW$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AV196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AX$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AW196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AY$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AX196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AY196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BA$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AZ196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BB$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BA196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BC$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BB196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BD$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BC196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BE$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BD196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BF$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BE196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BG$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BF196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BH$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BG196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BI$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BH196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BI196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BK$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BJ196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BL$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BK196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BM$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BL196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BN$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BM196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BO$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BN196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BP$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BO196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BP196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BR$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BQ196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BS$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BR196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BT$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BS196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BU$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BT196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BV$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BU196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BW$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BV196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BX$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BW196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BY$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BX196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BY196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(CA$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BZ196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(CB$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:CA196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(CC$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:CB196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(CD$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:CC196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(CE$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:CD196)))","v":0}]
[]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>H$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:G225))))","v":26.121811266457357},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>I$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:H225))))","v":26.121811266457357},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>J$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:I225))))","v":26.121811266457357},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>K$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:J225))))","v":26.121811266457357},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>L$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:K225))))","v":26.121811266457357},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>M$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:L225))))","v":26.121811266457357},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>N$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:M225))))","v":26.121811266457357},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>O$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:N225))))","v":26.121811266457357},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>P$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:O225))))","v":26.121811266457357},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>Q$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:P225))))","v":26.121811266457357},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>R$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:Q225))))","v":26.121811266457357},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>S$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:R225))))","v":26.121811266457357},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>T$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:S225))))","v":26.121811266457357},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>U$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:T225))))","v":26.121811266457357},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>V$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:U225))))","v":17.530478341413414},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>W$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:V225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>X$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:W225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>Y$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:X225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>Z$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:Y225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AA$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:Z225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AB$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AA225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AC$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AB225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AD$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AC225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AE$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AD225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AF$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AE225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AG$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AF225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AH$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AG225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AI$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AH225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AJ$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AI225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AK$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AJ225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AL$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AK225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AM$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AL225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AN$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AM225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AO$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AN225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AP$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AO225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AQ$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AP225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AR$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AQ225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AS$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AR225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AT$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AS225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AU$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AT225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AV$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AU225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AW$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AV225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AX$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AW225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AY$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AX225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AZ$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AY225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BA$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AZ225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BB$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BA225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BC$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BB225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BD$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BC225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BE$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BD225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BF$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BE225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BG$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BF225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BH$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BG225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BI$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BH225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BJ$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BI225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BK$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BJ225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BL$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BK225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BM$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BL225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BN$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BM225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BO$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BN225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BP$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BO225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BQ$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BP225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BR$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BQ225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BS$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BR225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BT$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BS225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BU$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BT225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BV$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BU225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BW$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BV225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BX$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BW225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BY$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BX225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BZ$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BY225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>CA$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BZ225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>CB$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:CA225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>CC$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:CB225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>CD$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:CC225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>CE$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:CD225))))","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E291)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>V$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:U291))))","v":0.51279269470876454},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>W$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:V291))))","v":0.51279269470876454},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>X$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:W291))))","v":0.51279269470876454},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>Y$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:X291))))","v":0.51279269470876454},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>Z$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:Y291))))","v":0.51279269470876454},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AA$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:Z291))))","v":0.51279269470876454},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AB$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AA291))))","v":0.51279269470876454},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AC$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AB291))))","v":0.51279269470876454},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AD$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AC291))))","v":0.51279269470876454},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AE$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AD291))))","v":0.51279269470876454},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AF$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AE291))))","v":0.51279269470876454},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AG$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AF291))))","v":0.51279269470876454},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AH$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AG291))))","v":0.51279269470876454},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AI$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AH291))))","v":0.51279269470876454},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AJ$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AI291))))","v":0.51279269470876443},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AK$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AJ291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AL$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AK291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AM$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AL291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AN$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AM291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AO$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AN291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AP$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AO291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AQ$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AP291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AR$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AQ291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AS$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AR291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AT$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AS291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AU$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AT291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AV$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AU291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AW$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AV291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AX$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AW291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AY$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AX291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AZ$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AY291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BA$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AZ291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BB$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BA291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BC$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BB291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BD$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BC291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BE$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BD291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BF$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BE291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BG$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BF291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BH$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BG291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BI$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BH291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BJ$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BI291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BK$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BJ291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BL$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BK291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BM$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BL291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BN$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BM291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BO$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BN291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BP$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BO291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BQ$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BP291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BR$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BQ291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BS$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BR291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BT$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BS291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BU$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BT291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BV$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BU291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BW$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BV291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BX$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BW291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BY$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BX291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BZ$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BY291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>CA$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BZ291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>CB$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:CA291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>CC$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:CB291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>CD$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:CC291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>CE$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:CD291))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E280)","v":"Depreciation of asset adjustments - RAB 2012-13"},null,null,null,null,{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(K$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:J302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(L$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:K302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(M$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:L302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(N$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:M302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(O$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:N302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(P$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:O302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(Q$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:P302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(R$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:Q302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(S$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:R302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(T$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:S302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(U$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:T302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(V$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:U302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(W$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:V302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(X$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:W302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(Y$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:X302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(Z$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:Y302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AA$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:Z302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AB$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AA302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AC$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AB302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AD$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AC302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AE$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AD302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AF$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AE302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AG$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AF302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AH$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AG302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AI$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AH302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AI302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AK$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AJ302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AL$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AK302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AM$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AL302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AN$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AM302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AO$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AN302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AP$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AO302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AP302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AR$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AQ302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AS$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AR302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AT$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AS302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AU$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AT302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AV$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AU302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AW$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AV302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AX$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AW302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AY$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AX302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AY302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BA$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AZ302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BB$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BA302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BC$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BB302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BD$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BC302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BE$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BD302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BF$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BE302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BG$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BF302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BH$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BG302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BI$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BH302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BI302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BK$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BJ302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BL$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BK302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BM$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BL302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BN$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BM302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BO$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BN302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BP$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BO302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BP302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BR$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BQ302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BS$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BR302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BT$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BS302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BU$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BT302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BV$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BU302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BW$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BV302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BX$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BW302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BY$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BX302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BY302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(CA$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BZ302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(CB$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:CA302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(CC$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:CB302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(CD$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:CC302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(CE$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:CD302)))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E340)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>S$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:R340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>T$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:S340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>U$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:T340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>V$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:U340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>W$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:V340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>X$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:W340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>Y$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:X340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>Z$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:Y340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AA$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:Z340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AB$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AA340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AC$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AB340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AD$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AC340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AE$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AD340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AF$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AE340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AG$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AF340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AH$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AG340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AI$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AH340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AJ$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AI340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AK$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AJ340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AL$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AK340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AM$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AL340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AN$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AM340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AO$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AN340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AP$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AO340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AQ$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AP340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AR$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AQ340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AS$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AR340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AT$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AS340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AU$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AT340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AV$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AU340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AW$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AV340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AX$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AW340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AY$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AX340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AZ$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AY340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BA$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AZ340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BB$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BA340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BC$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BB340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BD$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BC340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BE$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BD340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BF$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BE340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BG$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BF340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BH$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BG340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BI$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BH340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BJ$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BI340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BK$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BJ340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BL$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BK340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BM$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BL340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BN$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BM340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BO$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BN340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BP$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BO340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BQ$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BP340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BR$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BQ340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BS$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BR340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BT$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BS340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BU$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BT340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BV$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BU340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BW$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BV340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BX$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BW340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BY$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BX340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BZ$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BY340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>CA$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BZ340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>CB$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:CA340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>CC$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:CB340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>CD$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:CC340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>CE$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:CD340))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E341)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>T$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:S341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>U$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:T341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>V$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:U341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>W$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:V341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>X$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:W341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>Y$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:X341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>Z$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:Y341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AA$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:Z341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AB$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AA341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AC$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AB341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AD$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AC341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AE$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AD341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AF$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AE341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AG$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AF341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AH$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AG341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AI$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AH341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AJ$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AI341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AK$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AJ341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AL$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AK341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AM$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AL341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AN$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AM341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AO$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AN341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AP$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AO341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AQ$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AP341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AR$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AQ341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AS$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AR341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AT$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AS341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AU$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AT341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AV$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AU341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AW$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AV341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AX$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AW341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AY$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AX341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AZ$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AY341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BA$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AZ341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BB$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BA341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BC$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BB341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BD$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BC341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BE$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BD341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BF$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BE341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BG$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BF341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BH$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BG341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BI$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BH341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BJ$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BI341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BK$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BJ341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BL$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BK341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BM$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BL341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BN$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BM341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BO$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BN341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BP$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BO341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BQ$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BP341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BR$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BQ341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BS$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BR341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BT$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BS341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BU$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BT341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BV$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BU341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BW$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BV341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BX$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BW341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BY$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BX341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BZ$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BY341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>CA$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BZ341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>CB$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:CA341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>CC$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:CB341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>CD$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:CC341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>CE$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:CD341))))","v":0}]
[]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E390)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>Q$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:P390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>R$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:Q390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>S$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:R390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>T$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:S390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>U$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:T390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>V$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:U390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>W$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:V390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>X$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:W390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>Y$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:X390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>Z$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:Y390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AA$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:Z390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AB$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AA390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AC$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AB390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AD$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AC390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AE$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AD390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AF$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AE390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AG$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AF390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AH$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AG390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AI$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AH390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AJ$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AI390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AK$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AJ390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AL$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AK390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AM$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AL390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AN$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AM390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AO$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AN390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AP$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AO390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AQ$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AP390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AR$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AQ390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AS$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AR390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AT$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AS390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AU$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AT390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AV$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AU390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AW$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AV390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AX$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AW390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AY$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AX390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AZ$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AY390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BA$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AZ390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BB$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BA390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BC$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BB390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BD$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BC390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BE$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BD390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BF$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BE390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BG$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BF390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BH$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BG390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BI$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BH390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BJ$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BI390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BK$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BJ390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BL$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BK390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BM$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BL390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BN$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BM390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BO$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BN390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BP$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BO390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BQ$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BP390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BR$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BQ390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BS$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BR390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BT$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BS390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BU$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BT390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BV$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BU390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BW$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BV390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BX$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BW390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BY$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BX390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BZ$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BY390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>CA$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BZ390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>CB$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:CA390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>CC$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:CB390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>CD$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:CC390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>CE$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:CD390))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E390)","v":"Depreciation of asset adjustments - RAB 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(Q$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:P412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(R$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:Q412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(S$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:R412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(T$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:S412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(U$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:T412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(V$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:U412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(W$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:V412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(X$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:W412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(Y$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:X412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(Z$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:Y412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AA$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:Z412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AB$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AA412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AC$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AB412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AD$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AC412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AE$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AD412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AF$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AE412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AG$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AF412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AH$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AG412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AI$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AH412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AI412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AK$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AJ412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AL$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AK412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AM$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AL412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AN$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AM412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AO$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AN412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AP$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AO412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AP412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AR$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AQ412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AS$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AR412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AT$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AS412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AU$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AT412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AV$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AU412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AW$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AV412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AX$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AW412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AY$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AX412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AY412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BA$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AZ412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BB$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BA412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BC$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BB412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BD$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BC412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BE$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BD412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BF$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BE412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BG$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BF412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BH$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BG412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BI$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BH412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BI412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BK$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BJ412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BL$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BK412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BM$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BL412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BN$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BM412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BO$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BN412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BP$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BO412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BP412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BR$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BQ412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BS$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BR412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BT$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BS412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BU$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BT412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BV$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BU412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BW$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BV412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BX$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BW412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BY$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BX412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BY412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(CA$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BZ412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(CB$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:CA412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(CC$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:CB412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(CD$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:CC412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(CE$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:CD412)))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E435)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>J$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:I435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>K$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:J435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>L$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:K435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>M$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:L435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>N$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:M435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>O$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:N435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>P$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:O435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>Q$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:P435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>R$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:Q435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>S$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:R435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>T$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:S435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>U$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:T435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>V$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:U435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>W$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:V435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>X$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:W435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>Y$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:X435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>Z$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:Y435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AA$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:Z435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AB$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AA435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AC$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AB435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AD$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AC435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AE$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AD435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AF$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AE435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AG$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AF435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AH$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AG435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AI$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AH435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AJ$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AI435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AK$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AJ435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AL$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AK435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AM$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AL435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AN$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AM435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AO$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AN435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AP$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AO435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AQ$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AP435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AR$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AQ435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AS$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AR435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AT$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AS435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AU$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AT435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AV$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AU435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AW$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AV435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AX$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AW435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AY$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AX435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AZ$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AY435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BA$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AZ435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BB$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BA435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BC$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BB435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BD$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BC435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BE$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BD435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BF$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BE435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BG$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BF435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BH$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BG435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BI$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BH435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BJ$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BI435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BK$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BJ435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BL$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BK435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BM$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BL435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BN$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BM435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BO$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BN435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BP$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BO435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BQ$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BP435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BR$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BQ435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BS$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BR435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BT$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BS435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BU$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BT435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BV$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BU435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BW$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BV435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BX$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BW435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BY$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BX435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BZ$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BY435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>CA$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BZ435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>CB$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:CA435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>CC$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:CB435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>CD$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:CC435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>CE$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:CD435))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E435)","v":"Depreciation of asset adjustments - RAB 2011-12"},null,null,null,{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(J$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:I457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(K$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:J457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(L$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:K457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(M$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:L457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(N$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:M457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(O$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:N457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(P$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:O457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(Q$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:P457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(R$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:Q457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(S$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:R457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(T$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:S457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(U$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:T457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(V$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:U457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(W$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:V457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(X$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:W457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(Y$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:X457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(Z$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:Y457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AA$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:Z457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AB$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AA457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AC$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AB457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AD$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AC457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AE$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AD457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AF$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AE457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AG$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AF457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AH$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AG457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AI$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AH457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AI457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AK$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AJ457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AL$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AK457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AM$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AL457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AN$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AM457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AO$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AN457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AP$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AO457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AP457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AR$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AQ457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AS$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AR457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AT$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AS457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AU$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AT457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AV$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AU457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AW$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AV457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AX$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AW457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AY$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AX457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AY457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BA$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AZ457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BB$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BA457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BC$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BB457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BD$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BC457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BE$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BD457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BF$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BE457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BG$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BF457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BH$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BG457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BI$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BH457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BI457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BK$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BJ457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BL$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BK457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BM$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BL457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BN$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BM457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BO$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BN457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BP$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BO457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BP457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BR$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BQ457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BS$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BR457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BT$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BS457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BU$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BT457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BV$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BU457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BW$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BV457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BX$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BW457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BY$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BX457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BY457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(CA$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BZ457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(CB$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:CA457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(CC$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:CB457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(CD$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:CC457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(CE$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:CD457)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E438)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(M$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:L460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(N$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:M460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(O$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:N460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(P$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:O460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(Q$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:P460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(R$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:Q460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(S$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:R460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(T$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:S460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(U$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:T460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(V$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:U460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(W$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:V460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(X$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:W460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(Y$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:X460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(Z$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:Y460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AA$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:Z460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AB$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AA460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AC$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AB460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AD$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AC460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AE$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AD460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AF$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AE460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AG$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AF460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AH$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AG460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AI$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AH460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AI460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AK$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AJ460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AL$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AK460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AM$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AL460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AN$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AM460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AO$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AN460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AP$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AO460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AP460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AR$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AQ460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AS$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AR460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AT$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AS460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AU$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AT460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AV$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AU460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AW$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AV460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AX$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AW460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AY$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AX460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AY460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BA$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AZ460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BB$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BA460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BC$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BB460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BD$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BC460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BE$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BD460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BF$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BE460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BG$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BF460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BH$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BG460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BI$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BH460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BI460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BK$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BJ460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BL$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BK460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BM$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BL460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BN$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BM460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BO$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BN460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BP$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BO460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BP460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BR$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BQ460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BS$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BR460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BT$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BS460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BU$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BT460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BV$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BU460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BW$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BV460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BX$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BW460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BY$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BX460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BY460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(CA$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BZ460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(CB$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:CA460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(CC$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:CB460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(CD$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:CC460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(CE$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:CD460)))","v":0}]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>H$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:G485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>I$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:H485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>J$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:I485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>K$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:J485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>L$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:K485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>M$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:L485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>N$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:M485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>O$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:N485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>P$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:O485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>Q$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:P485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>R$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:Q485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>S$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:R485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>T$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:S485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>U$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:T485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>V$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:U485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>W$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:V485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>X$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:W485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>Y$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:X485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>Z$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:Y485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AA$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:Z485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AB$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AA485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AC$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AB485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AD$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AC485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AE$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AD485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AF$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AE485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AG$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AF485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AH$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AG485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AI$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AH485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AJ$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AI485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AK$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AJ485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AL$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AK485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AM$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AL485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AN$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AM485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AO$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AN485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AP$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AO485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AQ$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AP485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AR$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AQ485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AS$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AR485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AT$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AS485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AU$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AT485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AV$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AU485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AW$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AV485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AX$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AW485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AY$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AX485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AZ$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AY485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BA$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AZ485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BB$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BA485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BC$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BB485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BD$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BC485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BE$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BD485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BF$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BE485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BG$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BF485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BH$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BG485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BI$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BH485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BJ$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BI485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BK$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BJ485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BL$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BK485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BM$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BL485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BN$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BM485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BO$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BN485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BP$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BO485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BQ$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BP485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BR$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BQ485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BS$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BR485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BT$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BS485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BU$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BT485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BV$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BU485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BW$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BV485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BX$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BW485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BY$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BX485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BZ$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BY485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>CA$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BZ485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>CB$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:CA485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>CC$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:CB485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>CD$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:CC485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>CE$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:CD485))))","v":0}]
[null,null,null,null,{"$f":"E490","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E502)","v":"Depreciation of t-1 and t-2 adjustment 2009-10"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=M$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:L503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:L503)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:L503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=N$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:M503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:M503)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:M503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=O$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:N503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:N503)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:N503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=P$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:O503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:O503)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:O503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=Q$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:P503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:P503)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:P503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=R$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:Q503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:Q503)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:Q503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=S$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:R503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:R503)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:R503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=T$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:S503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:S503)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:S503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=U$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:T503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:T503)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:T503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=V$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:U503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:U503)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:U503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=W$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:V503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:V503)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:V503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=X$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:W503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:W503)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:W503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=Y$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:X503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:X503)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:X503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=Z$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:Y503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:Y503)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:Y503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AA$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:Z503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:Z503)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:Z503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AB$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AA503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AA503)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AA503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AC$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AB503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AB503)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AB503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AD$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AC503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AC503)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AC503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AE$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AD503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AD503)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AD503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AF$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AE503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AE503)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AE503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AG$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AF503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AF503)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AF503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AH$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AG503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AG503)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AG503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AI$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AH503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AH503)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AH503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AJ$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AI503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AI503)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AI503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AK$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AJ503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AJ503)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AJ503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AL$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AK503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AK503)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AK503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AM$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AL503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AL503)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AL503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AN$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AM503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AM503)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AM503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AO$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AN503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AN503)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AN503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AP$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AO503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AO503)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AO503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AQ$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AP503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AP503)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AP503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AR$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AQ503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AQ503)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AQ503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AS$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AR503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AR503)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AR503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AT$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AS503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AS503)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AS503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AU$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AT503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AT503)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AT503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AV$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AU503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AU503)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AU503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AW$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AV503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AV503)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AV503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AX$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AW503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AW503)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AW503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AY$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AX503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AX503)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AX503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AZ$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AY503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AY503)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AY503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BA$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AZ503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AZ503)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AZ503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BB$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BA503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BA503)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BA503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BC$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BB503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BB503)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BB503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BD$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BC503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BC503)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BC503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BE$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BD503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BD503)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BD503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BF$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BE503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BE503)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BE503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BG$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BF503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BF503)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BF503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BH$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BG503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BG503)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BG503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BI$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BH503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BH503)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BH503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BJ$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BI503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BI503)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BI503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BK$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BJ503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BJ503)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BJ503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BL$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BK503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BK503)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BK503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BM$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BL503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BL503)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BL503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BN$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BM503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BM503)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BM503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BO$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BN503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BN503)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BN503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BP$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BO503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BO503)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BO503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BQ$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BP503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BP503)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BP503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BR$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BQ503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BQ503)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BQ503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BS$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BR503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BR503)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BR503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BT$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BS503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BS503)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BS503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BU$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BT503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BT503)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BT503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BV$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BU503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BU503)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BU503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BW$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BV503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BV503)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BV503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BX$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BW503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BW503)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BW503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BY$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BX503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BX503)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BX503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BZ$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BY503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BY503)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BY503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=CA$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BZ503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BZ503)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BZ503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=CB$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:CA503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:CA503)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:CA503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=CC$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:CB503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:CB503)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:CB503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=CD$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:CC503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:CC503)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:CC503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=CE$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:CD503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:CD503)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:CD503)))))), 0)","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G529<>0, IF(G528<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E527)-'RAB input'!$H$11, \"n/a\"), 0)","v":35},{"$f":"IF(H529<>0, IF(H528<>\"n/a\", H528-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I529<>0, IF(I528<>\"n/a\", I528-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J529<>0, IF(J528<>\"n/a\", J528-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K529<>0, IF(K528<>\"n/a\", K528-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L529<>0, IF(L528<>\"n/a\", L528-'RAB input'!M$11, \"n/a\"), 0)","v":35},{"$f":"IF(M529<>0, IF(M528<>\"n/a\", M528-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N529<>0, IF(N528<>\"n/a\", N528-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O529<>0, IF(O528<>\"n/a\", O528-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P529<>0, IF(P528<>\"n/a\", P528-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q529<>0, IF(Q528<>\"n/a\", Q528-'RAB input'!R$11, \"n/a\"), 0)","v":35},{"$f":"IF(R529<>0, IF(R528<>\"n/a\", R528-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S529<>0, IF(S528<>\"n/a\", S528-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T529<>0, IF(T528<>\"n/a\", T528-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U529<>0, IF(U528<>\"n/a\", U528-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V529<>0, IF(V528<>\"n/a\", V528-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W529<>0, IF(W528<>\"n/a\", W528-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X529<>0, IF(X528<>\"n/a\", X528-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y529<>0, IF(Y528<>\"n/a\", Y528-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z529<>0, IF(Z528<>\"n/a\", Z528-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA529<>0, IF(AA528<>\"n/a\", AA528-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB529<>0, IF(AB528<>\"n/a\", AB528-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC529<>0, IF(AC528<>\"n/a\", AC528-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD529<>0, IF(AD528<>\"n/a\", AD528-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE529<>0, IF(AE528<>\"n/a\", AE528-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF529<>0, IF(AF528<>\"n/a\", AF528-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG529<>0, IF(AG528<>\"n/a\", AG528-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH529<>0, IF(AH528<>\"n/a\", AH528-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI529<>0, IF(AI528<>\"n/a\", AI528-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ529<>0, IF(AJ528<>\"n/a\", AJ528-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK529<>0, IF(AK528<>\"n/a\", AK528-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL529<>0, IF(AL528<>\"n/a\", AL528-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM529<>0, IF(AM528<>\"n/a\", AM528-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN529<>0, IF(AN528<>\"n/a\", AN528-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO529<>0, IF(AO528<>\"n/a\", AO528-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP529<>0, IF(AP528<>\"n/a\", AP528-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ529<>0, IF(AQ528<>\"n/a\", AQ528-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR529<>0, IF(AR528<>\"n/a\", AR528-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS529<>0, IF(AS528<>\"n/a\", AS528-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT529<>0, IF(AT528<>\"n/a\", AT528-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU529<>0, IF(AU528<>\"n/a\", AU528-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV529<>0, IF(AV528<>\"n/a\", AV528-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW529<>0, IF(AW528<>\"n/a\", AW528-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX529<>0, IF(AX528<>\"n/a\", AX528-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY529<>0, IF(AY528<>\"n/a\", AY528-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ529<>0, IF(AZ528<>\"n/a\", AZ528-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA529<>0, IF(BA528<>\"n/a\", BA528-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB529<>0, IF(BB528<>\"n/a\", BB528-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC529<>0, IF(BC528<>\"n/a\", BC528-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD529<>0, IF(BD528<>\"n/a\", BD528-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE529<>0, IF(BE528<>\"n/a\", BE528-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF529<>0, IF(BF528<>\"n/a\", BF528-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG529<>0, IF(BG528<>\"n/a\", BG528-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH529<>0, IF(BH528<>\"n/a\", BH528-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI529<>0, IF(BI528<>\"n/a\", BI528-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ529<>0, IF(BJ528<>\"n/a\", BJ528-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK529<>0, IF(BK528<>\"n/a\", BK528-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL529<>0, IF(BL528<>\"n/a\", BL528-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM529<>0, IF(BM528<>\"n/a\", BM528-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN529<>0, IF(BN528<>\"n/a\", BN528-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO529<>0, IF(BO528<>\"n/a\", BO528-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP529<>0, IF(BP528<>\"n/a\", BP528-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ529<>0, IF(BQ528<>\"n/a\", BQ528-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR529<>0, IF(BR528<>\"n/a\", BR528-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS529<>0, IF(BS528<>\"n/a\", BS528-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT529<>0, IF(BT528<>\"n/a\", BT528-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU529<>0, IF(BU528<>\"n/a\", BU528-'RAB input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV529<>0, IF(BV528<>\"n/a\", BV528-'RAB input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW529<>0, IF(BW528<>\"n/a\", BW528-'RAB input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX529<>0, IF(BX528<>\"n/a\", BX528-'RAB input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY529<>0, IF(BY528<>\"n/a\", BY528-'RAB input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ529<>0, IF(BZ528<>\"n/a\", BZ528-'RAB input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA529<>0, IF(CA528<>\"n/a\", CA528-'RAB input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB529<>0, IF(CB528<>\"n/a\", CB528-'RAB input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC529<>0, IF(CC528<>\"n/a\", CC528-'RAB input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD529<>0, IF(CD528<>\"n/a\", CD528-'RAB input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE529<>0, IF(CE528<>\"n/a\", CE528-'RAB input'!CF$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E548)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>S$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:R548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>T$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:S548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>U$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:T548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>V$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:U548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>W$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:V548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>X$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:W548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>Y$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:X548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>Z$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:Y548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AA$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:Z548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AB$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AA548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AC$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AB548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AD$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AC548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AE$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AD548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AF$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AE548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AG$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AF548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AH$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AG548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AI$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AH548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AJ$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AI548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AK$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AJ548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AL$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AK548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AM$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AL548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AN$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AM548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AO$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AN548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AP$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AO548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AQ$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AP548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AR$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AQ548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AS$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AR548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AT$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AS548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AU$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AT548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AV$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AU548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AW$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AV548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AX$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AW548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AY$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AX548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AZ$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AY548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BA$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AZ548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BB$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BA548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BC$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BB548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BD$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BC548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BE$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BD548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BF$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BE548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BG$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BF548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BH$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BG548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BI$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BH548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BJ$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BI548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BK$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BJ548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BL$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BK548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BM$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BL548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BN$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BM548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BO$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BN548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BP$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BO548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BQ$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BP548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BR$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BQ548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BS$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BR548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BT$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BS548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BU$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BT548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BV$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BU548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BW$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BV548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BX$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BW548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BY$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BX548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BZ$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BY548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>CA$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BZ548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>CB$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:CA548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>CC$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:CB548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>CD$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:CC548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>CE$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:CD548))))","v":0}]
[]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E579)=\"\", IF($G579=0, 0, F580), INDEX('RAB input'!$G$187:$G$236, $E579))","v":7.1400740974965409},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E579)=\"\", G580, INDEX('RAB input'!H$187:H$236, $E579))","v":20},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E579)=\"\", H580, INDEX('RAB input'!I$187:I$236, $E579))","v":20},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E579)=\"\", I580, INDEX('RAB input'!J$187:J$236, $E579))","v":20},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E579)=\"\", J580, INDEX('RAB input'!K$187:K$236, $E579))","v":20},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E579)=\"\", K580, INDEX('RAB input'!L$187:L$236, $E579))","v":20},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E579)=\"\", L580, INDEX('RAB input'!M$187:M$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E579)=\"\", M580, INDEX('RAB input'!N$187:N$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E579)=\"\", N580, INDEX('RAB input'!O$187:O$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E579)=\"\", O580, INDEX('RAB input'!P$187:P$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E579)=\"\", P580, INDEX('RAB input'!Q$187:Q$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E579)=\"\", Q580, INDEX('RAB input'!R$187:R$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E579)=\"\", R580, INDEX('RAB input'!S$187:S$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E579)=\"\", S580, INDEX('RAB input'!T$187:T$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E579)=\"\", T580, INDEX('RAB input'!U$187:U$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E579)=\"\", U580, INDEX('RAB input'!V$187:V$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E579)=\"\", V580, INDEX('RAB input'!W$187:W$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E579)=\"\", W580, INDEX('RAB input'!X$187:X$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E579)=\"\", X580, INDEX('RAB input'!Y$187:Y$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E579)=\"\", Y580, INDEX('RAB input'!Z$187:Z$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E579)=\"\", Z580, INDEX('RAB input'!AA$187:AA$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E579)=\"\", AA580, INDEX('RAB input'!AB$187:AB$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E579)=\"\", AB580, INDEX('RAB input'!AC$187:AC$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E579)=\"\", AC580, INDEX('RAB input'!AD$187:AD$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E579)=\"\", AD580, INDEX('RAB input'!AE$187:AE$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E579)=\"\", AE580, INDEX('RAB input'!AF$187:AF$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E579)=\"\", AF580, INDEX('RAB input'!AG$187:AG$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E579)=\"\", AG580, INDEX('RAB input'!AH$187:AH$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E579)=\"\", AH580, INDEX('RAB input'!AI$187:AI$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E579)=\"\", AI580, INDEX('RAB input'!AJ$187:AJ$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E579)=\"\", AJ580, INDEX('RAB input'!AK$187:AK$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E579)=\"\", AK580, INDEX('RAB input'!AL$187:AL$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E579)=\"\", AL580, INDEX('RAB input'!AM$187:AM$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E579)=\"\", AM580, INDEX('RAB input'!AN$187:AN$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E579)=\"\", AN580, INDEX('RAB input'!AO$187:AO$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E579)=\"\", AO580, INDEX('RAB input'!AP$187:AP$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E579)=\"\", AP580, INDEX('RAB input'!AQ$187:AQ$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E579)=\"\", AQ580, INDEX('RAB input'!AR$187:AR$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E579)=\"\", AR580, INDEX('RAB input'!AS$187:AS$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E579)=\"\", AS580, INDEX('RAB input'!AT$187:AT$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E579)=\"\", AT580, INDEX('RAB input'!AU$187:AU$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E579)=\"\", AU580, INDEX('RAB input'!AV$187:AV$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E579)=\"\", AV580, INDEX('RAB input'!AW$187:AW$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E579)=\"\", AW580, INDEX('RAB input'!AX$187:AX$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E579)=\"\", AX580, INDEX('RAB input'!AY$187:AY$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E579)=\"\", AY580, INDEX('RAB input'!AZ$187:AZ$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E579)=\"\", AZ580, INDEX('RAB input'!BA$187:BA$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E579)=\"\", BA580, INDEX('RAB input'!BB$187:BB$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E579)=\"\", BB580, INDEX('RAB input'!BC$187:BC$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E579)=\"\", BC580, INDEX('RAB input'!BD$187:BD$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E579)=\"\", BD580, INDEX('RAB input'!BE$187:BE$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E579)=\"\", BE580, INDEX('RAB input'!BF$187:BF$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E579)=\"\", BF580, INDEX('RAB input'!BG$187:BG$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E579)=\"\", BG580, INDEX('RAB input'!BH$187:BH$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E579)=\"\", BH580, INDEX('RAB input'!BI$187:BI$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E579)=\"\", BI580, INDEX('RAB input'!BJ$187:BJ$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E579)=\"\", BJ580, INDEX('RAB input'!BK$187:BK$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E579)=\"\", BK580, INDEX('RAB input'!BL$187:BL$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E579)=\"\", BL580, INDEX('RAB input'!BM$187:BM$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E579)=\"\", BM580, INDEX('RAB input'!BN$187:BN$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E579)=\"\", BN580, INDEX('RAB input'!BO$187:BO$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E579)=\"\", BO580, INDEX('RAB input'!BP$187:BP$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E579)=\"\", BP580, INDEX('RAB input'!BQ$187:BQ$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E579)=\"\", BQ580, INDEX('RAB input'!BR$187:BR$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E579)=\"\", BR580, INDEX('RAB input'!BS$187:BS$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E579)=\"\", BS580, INDEX('RAB input'!BT$187:BT$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E579)=\"\", BT580, INDEX('RAB input'!BU$187:BU$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BV$187:BV$236, $E579)=\"\", BU580, INDEX('RAB input'!BV$187:BV$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BW$187:BW$236, $E579)=\"\", BV580, INDEX('RAB input'!BW$187:BW$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BX$187:BX$236, $E579)=\"\", BW580, INDEX('RAB input'!BX$187:BX$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BY$187:BY$236, $E579)=\"\", BX580, INDEX('RAB input'!BY$187:BY$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!BZ$187:BZ$236, $E579)=\"\", BY580, INDEX('RAB input'!BZ$187:BZ$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!CA$187:CA$236, $E579)=\"\", BZ580, INDEX('RAB input'!CA$187:CA$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!CB$187:CB$236, $E579)=\"\", CA580, INDEX('RAB input'!CB$187:CB$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!CC$187:CC$236, $E579)=\"\", CB580, INDEX('RAB input'!CC$187:CC$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!CD$187:CD$236, $E579)=\"\", CC580, INDEX('RAB input'!CD$187:CD$236, $E579))","v":15},{"$f":"IF(INDEX('RAB input'!CE$187:CE$236, $E579)=\"\", CD580, INDEX('RAB input'!CE$187:CE$236, $E579))","v":15}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E591)","v":"Depreciation of asset adjustments - RAB 2011-12"},null,null,null,{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(J$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:I613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(K$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:J613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(L$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:K613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(M$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:L613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(N$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:M613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(O$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:N613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(P$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:O613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(Q$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:P613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(R$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:Q613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(S$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:R613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(T$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:S613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(U$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:T613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(V$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:U613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(W$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:V613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(X$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:W613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(Y$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:X613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(Z$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:Y613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AA$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:Z613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AB$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AA613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AC$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AB613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AD$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AC613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AE$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AD613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AF$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AE613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AG$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AF613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AH$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AG613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AI$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AH613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AI613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AK$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AJ613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AL$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AK613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AM$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AL613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AN$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AM613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AO$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AN613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AP$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AO613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AP613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AR$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AQ613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AS$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AR613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AT$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AS613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AU$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AT613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AV$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AU613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AW$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AV613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AX$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AW613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AY$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AX613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AY613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BA$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AZ613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BB$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BA613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BC$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BB613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BD$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BC613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BE$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BD613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BF$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BE613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BG$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BF613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BH$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BG613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BI$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BH613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BI613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BK$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BJ613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BL$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BK613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BM$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BL613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BN$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BM613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BO$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BN613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BP$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BO613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BP613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BR$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BQ613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BS$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BR613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BT$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BS613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BU$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BT613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BV$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BU613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BW$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BV613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BX$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BW613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BY$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BX613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BY613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(CA$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BZ613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(CB$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:CA613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(CC$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:CB613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(CD$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:CC613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(CE$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:CD613)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E603)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(V$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:U625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(W$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:V625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(X$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:W625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(Y$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:X625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(Z$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:Y625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AA$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:Z625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AB$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AA625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AC$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AB625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AD$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AC625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AE$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AD625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AF$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AE625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AG$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AF625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AH$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AG625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AI$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AH625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AI625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AK$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AJ625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AL$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AK625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AM$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AL625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AN$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AM625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AO$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AN625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AP$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AO625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AP625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AR$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AQ625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AS$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AR625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AT$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AS625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AU$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AT625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AV$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AU625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AW$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AV625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AX$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AW625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AY$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AX625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AY625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BA$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AZ625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BB$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BA625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BC$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BB625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BD$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BC625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BE$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BD625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BF$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BE625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BG$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BF625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BH$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BG625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BI$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BH625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BI625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BK$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BJ625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BL$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BK625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BM$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BL625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BN$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BM625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BO$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BN625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BP$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BO625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BP625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BR$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BQ625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BS$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BR625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BT$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BS625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BU$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BT625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BV$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BU625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BW$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BV625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BX$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BW625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BY$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BX625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BY625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CA$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BZ625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CB$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:CA625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CC$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:CB625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CD$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:CC625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CE$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:CD625)))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E652)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>S$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:R652))))","v":0.63065544897330461},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>T$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:S652))))","v":0.63065544897330461},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>U$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:T652))))","v":0.63065544897330461},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>V$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:U652))))","v":0.63065544897330461},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>W$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:V652))))","v":0.63065544897330461},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>X$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:W652))))","v":0.63065544897330461},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>Y$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:X652))))","v":0.63065544897330461},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>Z$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:Y652))))","v":0.63065544897330461},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AA$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:Z652))))","v":0.63065544897330461},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AB$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AA652))))","v":0.63065544897330472},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AC$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AB652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AD$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AC652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AE$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AD652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AF$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AE652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AG$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AF652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AH$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AG652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AI$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AH652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AJ$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AI652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AK$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AJ652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AL$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AK652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AM$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AL652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AN$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AM652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AO$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AN652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AP$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AO652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AQ$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AP652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AR$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AQ652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AS$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AR652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AT$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AS652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AU$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AT652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AV$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AU652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AW$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AV652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AX$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AW652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AY$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AX652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AZ$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AY652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BA$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AZ652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BB$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BA652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BC$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BB652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BD$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BC652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BE$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BD652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BF$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BE652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BG$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BF652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BH$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BG652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BI$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BH652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BJ$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BI652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BK$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BJ652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BL$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BK652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BM$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BL652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BN$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BM652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BO$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BN652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BP$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BO652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BQ$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BP652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BR$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BQ652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BS$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BR652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BT$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BS652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BU$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BT652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BV$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BU652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BW$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BV652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BX$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BW652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BY$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BX652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BZ$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BY652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>CA$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BZ652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>CB$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:CA652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>CC$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:CB652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>CD$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:CC652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>CE$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:CD652))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E648)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(O$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:N670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(P$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:O670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(Q$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:P670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(R$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:Q670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(S$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:R670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(T$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:S670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(U$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:T670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(V$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:U670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(W$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:V670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(X$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:W670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(Y$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:X670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(Z$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:Y670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AA$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:Z670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AB$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AA670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AC$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AB670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AD$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AC670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AE$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AD670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AF$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AE670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AG$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AF670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AH$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AG670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AI$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AH670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AI670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AK$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AJ670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AL$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AK670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AM$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AL670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AN$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AM670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AO$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AN670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AP$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AO670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AP670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AR$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AQ670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AS$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AR670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AT$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AS670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AU$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AT670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AV$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AU670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AW$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AV670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AX$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AW670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AY$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AX670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AY670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BA$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AZ670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BB$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BA670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BC$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BB670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BD$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BC670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BE$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BD670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BF$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BE670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BG$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BF670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BH$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BG670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BI$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BH670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BI670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BK$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BJ670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BL$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BK670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BM$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BL670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BN$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BM670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BO$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BN670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BP$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BO670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BP670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BR$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BQ670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BS$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BR670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BT$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BS670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BU$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BT670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BV$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BU670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BW$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BV670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BX$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BW670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BY$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BX670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BY670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(CA$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BZ670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(CB$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:CA670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(CC$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:CB670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(CD$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:CC670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(CE$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:CD670)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E656)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(W$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:V678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(X$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:W678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(Y$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:X678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(Z$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:Y678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AA$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:Z678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AB$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AA678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AC$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AB678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AD$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AC678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AE$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AD678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AF$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AE678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AG$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AF678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AH$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AG678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AI$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AH678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AI678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AK$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AJ678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AL$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AK678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AM$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AL678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AN$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AM678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AO$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AN678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AP$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AO678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AP678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AR$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AQ678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AS$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AR678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AT$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AS678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AU$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AT678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AV$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AU678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AW$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AV678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AX$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AW678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AY$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AX678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AY678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BA$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AZ678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BB$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BA678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BC$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BB678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BD$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BC678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BE$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BD678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BF$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BE678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BG$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BF678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BH$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BG678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BI$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BH678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BI678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BK$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BJ678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BL$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BK678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BM$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BL678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BN$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BM678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BO$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BN678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BP$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BO678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BP678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BR$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BQ678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BS$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BR678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BT$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BS678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BU$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BT678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BV$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BU678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BW$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BV678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BX$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BW678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BY$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BX678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BY678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(CA$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BZ678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(CB$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:CA678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(CC$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:CB678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(CD$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:CC678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(CE$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:CD678)))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E695)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>J$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:I695))))","v":0.67779185968450351},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>K$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:J695))))","v":0.67779185968450351},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>L$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:K695))))","v":0.67779185968450351},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>M$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:L695))))","v":0.67779185968450351},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>N$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:M695))))","v":0.67779185968450362},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>O$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:N695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>P$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:O695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>Q$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:P695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>R$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:Q695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>S$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:R695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>T$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:S695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>U$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:T695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>V$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:U695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>W$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:V695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>X$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:W695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>Y$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:X695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>Z$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:Y695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AA$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:Z695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AB$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AA695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AC$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AB695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AD$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AC695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AE$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AD695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AF$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AE695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AG$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AF695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AH$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AG695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AI$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AH695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AJ$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AI695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AK$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AJ695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AL$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AK695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AM$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AL695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AN$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AM695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AO$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AN695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AP$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AO695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AQ$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AP695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AR$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AQ695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AS$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AR695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AT$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AS695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AU$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AT695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AV$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AU695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AW$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AV695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AX$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AW695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AY$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AX695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AZ$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AY695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BA$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AZ695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BB$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BA695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BC$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BB695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BD$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BC695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BE$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BD695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BF$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BE695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BG$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BF695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BH$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BG695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BI$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BH695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BJ$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BI695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BK$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BJ695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BL$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BK695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BM$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BL695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BN$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BM695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BO$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BN695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BP$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BO695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BQ$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BP695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BR$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BQ695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BS$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BR695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BT$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BS695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BU$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BT695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BV$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BU695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BW$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BV695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BX$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BW695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BY$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BX695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BZ$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BY695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>CA$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BZ695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>CB$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:CA695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>CC$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:CB695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>CD$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:CC695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>CE$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:CD695))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E698)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(M$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:L720)))","v":0.19156905906445643},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(N$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:M720)))","v":0.19156905906445643},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(O$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:N720)))","v":0.19156905906445643},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(P$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:O720)))","v":0.19156905906445643},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(Q$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:P720)))","v":0.19156905906445643},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(R$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:Q720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(S$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:R720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(T$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:S720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(U$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:T720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(V$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:U720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(W$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:V720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(X$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:W720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(Y$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:X720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(Z$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:Y720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AA$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:Z720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AB$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AA720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AC$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AB720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AD$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AC720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AE$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AD720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AF$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AE720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AG$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AF720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AH$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AG720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AI$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AH720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AI720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AK$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AJ720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AL$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AK720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AM$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AL720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AN$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AM720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AO$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AN720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AP$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AO720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AP720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AR$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AQ720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AS$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AR720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AT$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AS720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AU$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AT720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AV$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AU720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AW$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AV720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AX$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AW720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AY$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AX720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AY720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BA$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AZ720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BB$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BA720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BC$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BB720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BD$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BC720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BE$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BD720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BF$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BE720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BG$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BF720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BH$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BG720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BI$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BH720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BI720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BK$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BJ720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BL$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BK720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BM$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BL720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BN$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BM720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BO$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BN720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BP$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BO720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BP720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BR$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BQ720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BS$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BR720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BT$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BS720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BU$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BT720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BV$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BU720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BW$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BV720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BX$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BW720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BY$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BX720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BY720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(CA$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BZ720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(CB$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:CA720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(CC$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:CB720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(CD$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:CC720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(CE$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:CD720)))","v":0}]
[]
[null,null,null,null,{"$f":"E764+5","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E764)","v":"Depreciation of t-1 and t-2 adjustment 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=W$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:V765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:V765)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:V765)))))), 0)","v":0.54829366164506421},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=X$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:W765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:W765)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:W765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=Y$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:X765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:X765)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:X765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=Z$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:Y765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:Y765)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:Y765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AA$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:Z765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:Z765)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:Z765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AB$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AA765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AA765)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AA765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AC$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AB765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AB765)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AB765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AD$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AC765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AC765)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AC765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AE$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AD765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AD765)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AD765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AF$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AE765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AE765)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AE765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AG$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AF765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AF765)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AF765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AH$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AG765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AG765)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AG765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AI$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AH765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AH765)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AH765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AJ$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AI765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AI765)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AI765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AK$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AJ765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AJ765)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AJ765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AL$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AK765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AK765)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AK765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AM$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AL765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AL765)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AL765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AN$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AM765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AM765)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AM765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AO$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AN765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AN765)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AN765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AP$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AO765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AO765)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AO765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AQ$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AP765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AP765)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AP765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AR$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AQ765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AQ765)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AQ765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AS$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AR765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AR765)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AR765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AT$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AS765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AS765)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AS765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AU$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AT765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AT765)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AT765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AV$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AU765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AU765)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AU765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AW$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AV765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AV765)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AV765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AX$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AW765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AW765)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AW765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AY$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AX765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AX765)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AX765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AZ$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AY765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AY765)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AY765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BA$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AZ765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AZ765)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AZ765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BB$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BA765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BA765)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BA765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BC$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BB765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BB765)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BB765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BD$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BC765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BC765)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BC765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BE$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BD765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BD765)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BD765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BF$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BE765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BE765)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BE765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BG$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BF765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BF765)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BF765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BH$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BG765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BG765)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BG765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BI$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BH765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BH765)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BH765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BJ$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BI765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BI765)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BI765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BK$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BJ765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BJ765)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BJ765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BL$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BK765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BK765)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BK765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BM$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BL765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BL765)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BL765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BN$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BM765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BM765)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BM765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BO$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BN765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BN765)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BN765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BP$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BO765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BO765)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BO765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BQ$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BP765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BP765)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BP765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BR$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BQ765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BQ765)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BQ765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BS$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BR765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BR765)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BR765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BT$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BS765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BS765)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BS765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BU$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BT765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BT765)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BT765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BV$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BU765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BU765)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BU765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BW$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BV765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BV765)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BV765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BX$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BW765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BW765)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BW765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BY$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BX765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BX765)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BX765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BZ$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BY765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BY765)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BY765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=CA$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BZ765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BZ765)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BZ765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=CB$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:CA765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:CA765)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:CA765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=CC$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:CB765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:CB765)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:CB765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=CD$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:CC765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:CC765)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:CC765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=CE$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:CD765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:CD765)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:CD765)))))), 0)","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E787)=\"\", IF($G787=0, 0, F788), INDEX('RAB input'!$G$187:$G$236, $E787))","v":7.164681580461802},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E787)=\"\", G788, INDEX('RAB input'!H$187:H$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E787)=\"\", H788, INDEX('RAB input'!I$187:I$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E787)=\"\", I788, INDEX('RAB input'!J$187:J$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E787)=\"\", J788, INDEX('RAB input'!K$187:K$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E787)=\"\", K788, INDEX('RAB input'!L$187:L$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E787)=\"\", L788, INDEX('RAB input'!M$187:M$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E787)=\"\", M788, INDEX('RAB input'!N$187:N$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E787)=\"\", N788, INDEX('RAB input'!O$187:O$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E787)=\"\", O788, INDEX('RAB input'!P$187:P$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E787)=\"\", P788, INDEX('RAB input'!Q$187:Q$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E787)=\"\", Q788, INDEX('RAB input'!R$187:R$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E787)=\"\", R788, INDEX('RAB input'!S$187:S$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E787)=\"\", S788, INDEX('RAB input'!T$187:T$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E787)=\"\", T788, INDEX('RAB input'!U$187:U$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E787)=\"\", U788, INDEX('RAB input'!V$187:V$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E787)=\"\", V788, INDEX('RAB input'!W$187:W$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E787)=\"\", W788, INDEX('RAB input'!X$187:X$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E787)=\"\", X788, INDEX('RAB input'!Y$187:Y$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E787)=\"\", Y788, INDEX('RAB input'!Z$187:Z$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E787)=\"\", Z788, INDEX('RAB input'!AA$187:AA$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E787)=\"\", AA788, INDEX('RAB input'!AB$187:AB$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E787)=\"\", AB788, INDEX('RAB input'!AC$187:AC$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E787)=\"\", AC788, INDEX('RAB input'!AD$187:AD$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E787)=\"\", AD788, INDEX('RAB input'!AE$187:AE$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E787)=\"\", AE788, INDEX('RAB input'!AF$187:AF$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E787)=\"\", AF788, INDEX('RAB input'!AG$187:AG$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E787)=\"\", AG788, INDEX('RAB input'!AH$187:AH$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E787)=\"\", AH788, INDEX('RAB input'!AI$187:AI$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E787)=\"\", AI788, INDEX('RAB input'!AJ$187:AJ$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E787)=\"\", AJ788, INDEX('RAB input'!AK$187:AK$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E787)=\"\", AK788, INDEX('RAB input'!AL$187:AL$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E787)=\"\", AL788, INDEX('RAB input'!AM$187:AM$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E787)=\"\", AM788, INDEX('RAB input'!AN$187:AN$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E787)=\"\", AN788, INDEX('RAB input'!AO$187:AO$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E787)=\"\", AO788, INDEX('RAB input'!AP$187:AP$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E787)=\"\", AP788, INDEX('RAB input'!AQ$187:AQ$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E787)=\"\", AQ788, INDEX('RAB input'!AR$187:AR$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E787)=\"\", AR788, INDEX('RAB input'!AS$187:AS$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E787)=\"\", AS788, INDEX('RAB input'!AT$187:AT$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E787)=\"\", AT788, INDEX('RAB input'!AU$187:AU$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E787)=\"\", AU788, INDEX('RAB input'!AV$187:AV$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E787)=\"\", AV788, INDEX('RAB input'!AW$187:AW$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E787)=\"\", AW788, INDEX('RAB input'!AX$187:AX$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E787)=\"\", AX788, INDEX('RAB input'!AY$187:AY$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E787)=\"\", AY788, INDEX('RAB input'!AZ$187:AZ$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E787)=\"\", AZ788, INDEX('RAB input'!BA$187:BA$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E787)=\"\", BA788, INDEX('RAB input'!BB$187:BB$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E787)=\"\", BB788, INDEX('RAB input'!BC$187:BC$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E787)=\"\", BC788, INDEX('RAB input'!BD$187:BD$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E787)=\"\", BD788, INDEX('RAB input'!BE$187:BE$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E787)=\"\", BE788, INDEX('RAB input'!BF$187:BF$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E787)=\"\", BF788, INDEX('RAB input'!BG$187:BG$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E787)=\"\", BG788, INDEX('RAB input'!BH$187:BH$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E787)=\"\", BH788, INDEX('RAB input'!BI$187:BI$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E787)=\"\", BI788, INDEX('RAB input'!BJ$187:BJ$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E787)=\"\", BJ788, INDEX('RAB input'!BK$187:BK$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E787)=\"\", BK788, INDEX('RAB input'!BL$187:BL$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E787)=\"\", BL788, INDEX('RAB input'!BM$187:BM$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E787)=\"\", BM788, INDEX('RAB input'!BN$187:BN$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E787)=\"\", BN788, INDEX('RAB input'!BO$187:BO$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E787)=\"\", BO788, INDEX('RAB input'!BP$187:BP$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E787)=\"\", BP788, INDEX('RAB input'!BQ$187:BQ$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E787)=\"\", BQ788, INDEX('RAB input'!BR$187:BR$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E787)=\"\", BR788, INDEX('RAB input'!BS$187:BS$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E787)=\"\", BS788, INDEX('RAB input'!BT$187:BT$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E787)=\"\", BT788, INDEX('RAB input'!BU$187:BU$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BV$187:BV$236, $E787)=\"\", BU788, INDEX('RAB input'!BV$187:BV$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BW$187:BW$236, $E787)=\"\", BV788, INDEX('RAB input'!BW$187:BW$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BX$187:BX$236, $E787)=\"\", BW788, INDEX('RAB input'!BX$187:BX$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BY$187:BY$236, $E787)=\"\", BX788, INDEX('RAB input'!BY$187:BY$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!BZ$187:BZ$236, $E787)=\"\", BY788, INDEX('RAB input'!BZ$187:BZ$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!CA$187:CA$236, $E787)=\"\", BZ788, INDEX('RAB input'!CA$187:CA$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!CB$187:CB$236, $E787)=\"\", CA788, INDEX('RAB input'!CB$187:CB$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!CC$187:CC$236, $E787)=\"\", CB788, INDEX('RAB input'!CC$187:CC$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!CD$187:CD$236, $E787)=\"\", CC788, INDEX('RAB input'!CD$187:CD$236, $E787))","v":10},{"$f":"IF(INDEX('RAB input'!CE$187:CE$236, $E787)=\"\", CD788, INDEX('RAB input'!CE$187:CE$236, $E787))","v":10}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E787)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E787)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E787)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E787)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E787)","v":10},{"$f":"INDEX('RAB input'!M$294:M$343, $E787)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E787)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E787)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E787)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E787)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E787)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E787)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E787)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E787)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E787)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E787)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E787)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E787)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BV$294:BV$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BW$294:BW$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BX$294:BX$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BY$294:BY$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BZ$294:BZ$343, $E787)","v":0},{"$f":"INDEX('RAB input'!CA$294:CA$343, $E787)","v":0},{"$f":"INDEX('RAB input'!CB$294:CB$343, $E787)","v":0},{"$f":"INDEX('RAB input'!CC$294:CC$343, $E787)","v":0},{"$f":"INDEX('RAB input'!CD$294:CD$343, $E787)","v":0},{"$f":"INDEX('RAB input'!CE$294:CE$343, $E787)","v":0}]
[null,null,null,null,{"$f":"E802","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E814)","v":"Depreciation of t-1 and t-2 adjustment 2009-10"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=M$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:L815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:L815)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:L815)))))), 0)","v":-0.76452730087895504},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=N$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:M815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:M815)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:M815)))))), 0)","v":-0.76452730087895504},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=O$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:N815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:N815)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:N815)))))), 0)","v":-0.76452730087895504},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=P$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:O815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:O815)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:O815)))))), 0)","v":-0.76452730087895504},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=Q$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:P815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:P815)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:P815)))))), 0)","v":-0.76452730087895482},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=R$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:Q815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:Q815)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:Q815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=S$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:R815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:R815)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:R815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=T$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:S815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:S815)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:S815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=U$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:T815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:T815)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:T815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=V$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:U815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:U815)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:U815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=W$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:V815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:V815)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:V815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=X$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:W815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:W815)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:W815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=Y$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:X815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:X815)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:X815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=Z$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:Y815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:Y815)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:Y815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AA$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:Z815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:Z815)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:Z815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AB$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AA815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AA815)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AA815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AC$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AB815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AB815)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AB815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AD$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AC815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AC815)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AC815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AE$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AD815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AD815)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AD815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AF$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AE815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AE815)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AE815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AG$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AF815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AF815)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AF815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AH$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AG815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AG815)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AG815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AI$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AH815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AH815)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AH815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AJ$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AI815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AI815)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AI815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AK$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AJ815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AJ815)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AJ815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AL$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AK815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AK815)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AK815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AM$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AL815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AL815)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AL815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AN$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AM815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AM815)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AM815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AO$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AN815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AN815)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AN815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AP$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AO815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AO815)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AO815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AQ$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AP815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AP815)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AP815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AR$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AQ815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AQ815)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AQ815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AS$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AR815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AR815)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AR815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AT$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AS815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AS815)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AS815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AU$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AT815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AT815)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AT815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AV$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AU815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AU815)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AU815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AW$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AV815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AV815)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AV815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AX$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AW815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AW815)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AW815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AY$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AX815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AX815)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AX815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AZ$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AY815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AY815)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AY815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BA$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AZ815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AZ815)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AZ815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BB$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BA815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BA815)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BA815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BC$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BB815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BB815)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BB815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BD$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BC815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BC815)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BC815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BE$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BD815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BD815)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BD815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BF$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BE815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BE815)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BE815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BG$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BF815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BF815)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BF815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BH$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BG815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BG815)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BG815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BI$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BH815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BH815)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BH815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BJ$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BI815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BI815)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BI815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BK$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BJ815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BJ815)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BJ815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BL$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BK815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BK815)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BK815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BM$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BL815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BL815)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BL815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BN$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BM815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BM815)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BM815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BO$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BN815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BN815)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BN815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BP$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BO815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BO815)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BO815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BQ$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BP815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BP815)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BP815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BR$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BQ815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BQ815)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BQ815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BS$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BR815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BR815)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BR815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BT$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BS815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BS815)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BS815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BU$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BT815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BT815)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BT815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BV$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BU815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BU815)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BU815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BW$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BV815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BV815)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BV815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BX$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BW815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BW815)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BW815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BY$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BX815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BX815)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BX815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BZ$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BY815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BY815)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BY815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=CA$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BZ815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BZ815)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BZ815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=CB$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:CA815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:CA815)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:CA815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=CC$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:CB815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:CB815)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:CB815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=CD$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:CC815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:CC815)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:CC815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=CE$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:CD815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:CD815)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:CD815)))))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E812)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(W$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:V834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(X$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:W834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(Y$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:X834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(Z$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:Y834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AA$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:Z834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AB$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AA834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AC$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AB834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AD$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AC834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AE$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AD834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AF$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AE834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AG$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AF834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AH$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AG834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AI$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AH834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AI834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AK$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AJ834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AL$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AK834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AM$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AL834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AN$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AM834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AO$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AN834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AP$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AO834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AP834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AR$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AQ834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AS$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AR834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AT$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AS834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AU$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AT834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AV$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AU834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AW$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AV834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AX$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AW834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AY$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AX834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AY834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BA$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AZ834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BB$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BA834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BC$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BB834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BD$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BC834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BE$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BD834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BF$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BE834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BG$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BF834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BH$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BG834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BI$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BH834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BI834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BK$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BJ834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BL$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BK834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BM$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BL834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BN$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BM834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BO$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BN834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BP$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BO834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BP834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BR$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BQ834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BS$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BR834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BT$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BS834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BU$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BT834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BV$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BU834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BW$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BV834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BX$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BW834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BY$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BX834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BY834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(CA$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BZ834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(CB$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:CA834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(CC$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:CB834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(CD$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:CC834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(CE$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:CD834)))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E860)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>S$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:R860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>T$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:S860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>U$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:T860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>V$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:U860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>W$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:V860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>X$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:W860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>Y$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:X860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>Z$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:Y860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AA$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:Z860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AB$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AA860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AC$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AB860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AD$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AC860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AE$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AD860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AF$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AE860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AG$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AF860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AH$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AG860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AI$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AH860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AJ$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AI860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AK$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AJ860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AL$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AK860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AM$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AL860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AN$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AM860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AO$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AN860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AP$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AO860))))","v":0.17444612293407172},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AQ$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AP860))))","v":0.17444612293406969},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AR$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AQ860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AS$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AR860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AT$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AS860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AU$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AT860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AV$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AU860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AW$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AV860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AX$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AW860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AY$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AX860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AZ$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AY860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BA$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AZ860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BB$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BA860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BC$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BB860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BD$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BC860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BE$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BD860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BF$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BE860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BG$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BF860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BH$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BG860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BI$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BH860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BJ$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BI860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BK$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BJ860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BL$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BK860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BM$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BL860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BN$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BM860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BO$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BN860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BP$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BO860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BQ$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BP860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BR$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BQ860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BS$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BR860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BT$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BS860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BU$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BT860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BV$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BU860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BW$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BV860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BX$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BW860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BY$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BX860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BZ$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BY860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>CA$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BZ860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>CB$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:CA860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>CC$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:CB860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>CD$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:CC860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>CE$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:CD860))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E857)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(P$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:O879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(Q$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:P879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(R$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:Q879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(S$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:R879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(T$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:S879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(U$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:T879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(V$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:U879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(W$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:V879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(X$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:W879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(Y$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:X879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(Z$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:Y879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AA$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:Z879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AB$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AA879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AC$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AB879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AD$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AC879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AE$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AD879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AF$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AE879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AG$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AF879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AH$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AG879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AI$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AH879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AI879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AK$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AJ879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AL$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AK879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AM$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AL879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AN$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AM879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AO$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AN879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AP$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AO879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AP879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AR$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AQ879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AS$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AR879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AT$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AS879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AU$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AT879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AV$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AU879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AW$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AV879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AX$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AW879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AY$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AX879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AY879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BA$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AZ879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BB$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BA879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BC$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BB879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BD$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BC879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BE$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BD879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BF$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BE879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BG$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BF879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BH$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BG879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BI$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BH879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BI879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BK$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BJ879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BL$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BK879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BM$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BL879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BN$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BM879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BO$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BN879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BP$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BO879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BP879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BR$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BQ879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BS$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BR879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BT$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BS879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BU$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BT879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BV$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BU879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BW$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BV879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BX$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BW879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BY$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BX879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BY879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(CA$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BZ879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(CB$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:CA879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(CC$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:CB879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(CD$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:CC879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(CE$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:CD879)))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E902)","v":"Depreciation of asset adjustments - RAB 2010-11"},null,null,{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(I$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:H924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(J$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:I924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(K$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:J924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(L$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:K924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(M$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:L924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(N$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:M924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(O$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:N924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(P$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:O924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(Q$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:P924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(R$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:Q924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(S$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:R924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(T$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:S924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(U$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:T924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(V$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:U924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(W$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:V924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(X$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:W924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(Y$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:X924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(Z$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:Y924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AA$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:Z924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AB$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AA924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AC$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AB924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AD$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AC924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AE$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AD924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AF$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AE924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AG$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AF924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AH$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AG924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AI$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AH924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AI924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AK$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AJ924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AL$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AK924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AM$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AL924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AN$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AM924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AO$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AN924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AP$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AO924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AP924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AR$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AQ924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AS$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AR924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AT$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AS924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AU$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AT924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AV$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AU924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AW$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AV924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AX$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AW924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AY$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AX924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AY924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BA$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AZ924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BB$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BA924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BC$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BB924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BD$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BC924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BE$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BD924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BF$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BE924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BG$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BF924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BH$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BG924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BI$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BH924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BI924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BK$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BJ924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BL$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BK924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BM$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BL924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BN$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BM924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BO$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BN924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BP$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BO924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BP924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BR$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BQ924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BS$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BR924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BT$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BS924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BU$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BT924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BV$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BU924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BW$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BV924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BX$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BW924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BY$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BX924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BY924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(CA$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BZ924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(CB$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:CA924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(CC$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:CB924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(CD$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:CC924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(CE$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:CD924)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E912)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(S$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:R934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(T$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:S934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(U$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:T934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(V$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:U934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(W$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:V934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(X$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:W934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(Y$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:X934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(Z$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:Y934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AA$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:Z934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AB$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AA934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AC$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AB934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AD$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AC934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AE$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AD934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AF$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AE934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AG$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AF934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AH$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AG934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AI$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AH934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AI934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AK$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AJ934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AL$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AK934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AM$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AL934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AN$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AM934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AO$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AN934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AP$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AO934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AP934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AR$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AQ934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AS$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AR934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AT$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AS934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AU$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AT934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AV$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AU934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AW$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AV934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AX$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AW934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AY$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AX934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AY934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BA$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AZ934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BB$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BA934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BC$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BB934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BD$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BC934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BE$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BD934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BF$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BE934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BG$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BF934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BH$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BG934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BI$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BH934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BI934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BK$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BJ934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BL$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BK934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BM$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BL934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BN$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BM934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BO$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BN934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BP$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BO934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BP934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BR$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BQ934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BS$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BR934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BT$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BS934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BU$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BT934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BV$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BU934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BW$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BV934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BX$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BW934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BY$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BX934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BY934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(CA$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BZ934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(CB$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:CA934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(CC$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:CB934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(CD$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:CC934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(CE$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:CD934)))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E955)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>J$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:I955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>K$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:J955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>L$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:K955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>M$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:L955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>N$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:M955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>O$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:N955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>P$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:O955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>Q$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:P955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>R$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:Q955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>S$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:R955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>T$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:S955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>U$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:T955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>V$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:U955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>W$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:V955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>X$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:W955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>Y$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:X955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>Z$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:Y955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AA$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:Z955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AB$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AA955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AC$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AB955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AD$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AC955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AE$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AD955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AF$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AE955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AG$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AF955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AH$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AG955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AI$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AH955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AJ$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AI955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AK$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AJ955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AL$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AK955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AM$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AL955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AN$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AM955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AO$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AN955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AP$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AO955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AQ$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AP955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AR$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AQ955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AS$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AR955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AT$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AS955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AU$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AT955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AV$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AU955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AW$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AV955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AX$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AW955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AY$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AX955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AZ$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AY955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BA$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AZ955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BB$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BA955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BC$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BB955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BD$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BC955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BE$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BD955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BF$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BE955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BG$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BF955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BH$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BG955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BI$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BH955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BJ$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BI955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BK$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BJ955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BL$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BK955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BM$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BL955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BN$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BM955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BO$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BN955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BP$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BO955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BQ$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BP955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BR$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BQ955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BS$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BR955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BT$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BS955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BU$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BT955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BV$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BU955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BW$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BV955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BX$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BW955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BY$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BX955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BZ$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BY955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>CA$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BZ955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>CB$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:CA955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>CC$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:CB955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>CD$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:CC955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>CE$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:CD955))))","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1015)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>R$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:Q1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>S$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:R1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>T$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:S1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>U$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:T1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>V$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:U1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>W$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:V1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>X$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:W1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>Y$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:X1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>Z$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:Y1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AA$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:Z1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AB$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AA1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AC$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AB1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AD$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AC1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AE$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AD1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AF$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AE1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AG$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AF1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AH$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AG1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AI$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AH1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AJ$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AI1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AK$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AJ1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AL$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AK1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AM$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AL1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AN$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AM1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AO$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AN1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AP$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AO1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AQ$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AP1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AR$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AQ1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AS$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AR1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AT$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AS1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AU$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AT1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AV$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AU1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AW$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AV1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AX$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AW1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AY$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AX1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AZ$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AY1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BA$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AZ1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BB$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BA1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BC$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BB1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BD$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BC1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BE$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BD1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BF$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BE1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BG$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BF1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BH$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BG1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BI$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BH1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BJ$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BI1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BK$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BJ1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BL$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BK1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BM$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BL1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BN$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BM1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BO$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BN1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BP$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BO1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BQ$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BP1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BR$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BQ1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BS$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BR1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BT$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BS1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BU$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BT1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BV$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BU1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BW$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BV1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BX$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BW1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BY$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BX1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BZ$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BY1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>CA$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BZ1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>CB$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:CA1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>CC$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:CB1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>CD$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:CC1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>CE$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:CD1015))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1007)","v":"Depreciation of asset adjustments - RAB 2011-12"},null,null,null,{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(J$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:I1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(K$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:J1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(L$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:K1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(M$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:L1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(N$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:M1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(O$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:N1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(P$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:O1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:P1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(R$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:Q1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(S$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:R1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(T$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:S1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(U$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:T1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(V$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:U1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(W$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:V1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(X$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:W1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:X1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:Y1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:Z1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AA1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AB1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AC1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AD1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AE1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AF1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AG1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AH1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AI1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AJ1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AK1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AL1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AM1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AN1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AO1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AP1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AQ1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AR1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AS1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AT1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AU1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AV1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AW1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AX1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AY1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AZ1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BA1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BB1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BC1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BD1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BE1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BF1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BG1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BH1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BI1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BJ1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BK1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BL1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BM1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BN1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BO1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BP1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BQ1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BR1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BS1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BT1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BU1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BV1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BW1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BX1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BY1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BZ1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:CA1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:CB1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:CC1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:CD1029)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BV$294:BV$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BW$294:BW$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BX$294:BX$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BY$294:BY$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BZ$294:BZ$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!CA$294:CA$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!CB$294:CB$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!CC$294:CC$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!CD$294:CD$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!CE$294:CE$343, $E1047)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1058)","v":"Depreciation of asset adjustments - RAB 2010-11"},null,null,{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(I$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:H1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(J$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:I1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(K$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:J1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(L$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:K1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(M$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:L1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(N$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:M1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(O$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:N1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(P$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:O1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:P1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(R$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:Q1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(S$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:R1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(T$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:S1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(U$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:T1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(V$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:U1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(W$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:V1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(X$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:W1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:X1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:Y1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:Z1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AA1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AB1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AC1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AD1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AE1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AF1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AG1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AH1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AI1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AJ1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AK1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AL1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AM1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AN1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AO1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AP1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AQ1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AR1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AS1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AT1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AU1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AV1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AW1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AX1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AY1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AZ1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BA1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BB1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BC1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BD1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BE1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BF1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BG1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BH1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BI1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BJ1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BK1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BL1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BM1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BN1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BO1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BP1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BQ1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BR1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BS1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BT1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BU1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BV1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BW1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BX1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BY1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BZ1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:CA1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:CB1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:CC1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:CD1080)))","v":0}]
[null,null,null,null,{"$f":"E1047+1","v":22},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E1099)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E1099)-INDEX('RAB input'!H$79:H$128,$E1099)-INDEX('RAB input'!H$133:H$182,$E1099))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E1099)-INDEX('RAB input'!I$79:I$128,$E1099)-INDEX('RAB input'!I$133:I$182,$E1099))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E1099)-INDEX('RAB input'!J$79:J$128,$E1099)-INDEX('RAB input'!J$133:J$182,$E1099))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E1099)-INDEX('RAB input'!K$79:K$128,$E1099)-INDEX('RAB input'!K$133:K$182,$E1099))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E1099)-INDEX('RAB input'!L$79:L$128,$E1099)-INDEX('RAB input'!L$133:L$182,$E1099))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E1099)-INDEX('RAB input'!M$79:M$128,$E1099)-INDEX('RAB input'!M$133:M$182,$E1099))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E1099)-INDEX('RAB input'!N$79:N$128,$E1099)-INDEX('RAB input'!N$133:N$182,$E1099))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E1099)-INDEX('RAB input'!O$79:O$128,$E1099)-INDEX('RAB input'!O$133:O$182,$E1099))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E1099)-INDEX('RAB input'!P$79:P$128,$E1099)-INDEX('RAB input'!P$133:P$182,$E1099))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E1099)-INDEX('RAB input'!Q$79:Q$128,$E1099)-INDEX('RAB input'!Q$133:Q$182,$E1099))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E1099)-INDEX('RAB input'!R$79:R$128,$E1099)-INDEX('RAB input'!R$133:R$182,$E1099))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E1099)-INDEX('RAB input'!S$79:S$128,$E1099)-INDEX('RAB input'!S$133:S$182,$E1099))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E1099)-INDEX('RAB input'!T$79:T$128,$E1099)-INDEX('RAB input'!T$133:T$182,$E1099))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E1099)-INDEX('RAB input'!U$79:U$128,$E1099)-INDEX('RAB input'!U$133:U$182,$E1099))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E1099)-INDEX('RAB input'!V$79:V$128,$E1099)-INDEX('RAB input'!V$133:V$182,$E1099))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E1099)-INDEX('RAB input'!W$79:W$128,$E1099)-INDEX('RAB input'!W$133:W$182,$E1099))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E1099)-INDEX('RAB input'!X$79:X$128,$E1099)-INDEX('RAB input'!X$133:X$182,$E1099))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E1099)-INDEX('RAB input'!Y$79:Y$128,$E1099)-INDEX('RAB input'!Y$133:Y$182,$E1099))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E1099)-INDEX('RAB input'!Z$79:Z$128,$E1099)-INDEX('RAB input'!Z$133:Z$182,$E1099))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E1099)-INDEX('RAB input'!AA$79:AA$128,$E1099)-INDEX('RAB input'!AA$133:AA$182,$E1099))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E1099)-INDEX('RAB input'!AB$79:AB$128,$E1099)-INDEX('RAB input'!AB$133:AB$182,$E1099))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E1099)-INDEX('RAB input'!AC$79:AC$128,$E1099)-INDEX('RAB input'!AC$133:AC$182,$E1099))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E1099)-INDEX('RAB input'!AD$79:AD$128,$E1099)-INDEX('RAB input'!AD$133:AD$182,$E1099))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E1099)-INDEX('RAB input'!AE$79:AE$128,$E1099)-INDEX('RAB input'!AE$133:AE$182,$E1099))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E1099)-INDEX('RAB input'!AF$79:AF$128,$E1099)-INDEX('RAB input'!AF$133:AF$182,$E1099))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E1099)-INDEX('RAB input'!AG$79:AG$128,$E1099)-INDEX('RAB input'!AG$133:AG$182,$E1099))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E1099)-INDEX('RAB input'!AH$79:AH$128,$E1099)-INDEX('RAB input'!AH$133:AH$182,$E1099))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E1099)-INDEX('RAB input'!AI$79:AI$128,$E1099)-INDEX('RAB input'!AI$133:AI$182,$E1099))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E1099)-INDEX('RAB input'!AJ$79:AJ$128,$E1099)-INDEX('RAB input'!AJ$133:AJ$182,$E1099))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E1099)-INDEX('RAB input'!AK$79:AK$128,$E1099)-INDEX('RAB input'!AK$133:AK$182,$E1099))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E1099)-INDEX('RAB input'!AL$79:AL$128,$E1099)-INDEX('RAB input'!AL$133:AL$182,$E1099))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E1099)-INDEX('RAB input'!AM$79:AM$128,$E1099)-INDEX('RAB input'!AM$133:AM$182,$E1099))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E1099)-INDEX('RAB input'!AN$79:AN$128,$E1099)-INDEX('RAB input'!AN$133:AN$182,$E1099))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E1099)-INDEX('RAB input'!AO$79:AO$128,$E1099)-INDEX('RAB input'!AO$133:AO$182,$E1099))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E1099)-INDEX('RAB input'!AP$79:AP$128,$E1099)-INDEX('RAB input'!AP$133:AP$182,$E1099))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E1099)-INDEX('RAB input'!AQ$79:AQ$128,$E1099)-INDEX('RAB input'!AQ$133:AQ$182,$E1099))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E1099)-INDEX('RAB input'!AR$79:AR$128,$E1099)-INDEX('RAB input'!AR$133:AR$182,$E1099))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E1099)-INDEX('RAB input'!AS$79:AS$128,$E1099)-INDEX('RAB input'!AS$133:AS$182,$E1099))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E1099)-INDEX('RAB input'!AT$79:AT$128,$E1099)-INDEX('RAB input'!AT$133:AT$182,$E1099))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E1099)-INDEX('RAB input'!AU$79:AU$128,$E1099)-INDEX('RAB input'!AU$133:AU$182,$E1099))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E1099)-INDEX('RAB input'!AV$79:AV$128,$E1099)-INDEX('RAB input'!AV$133:AV$182,$E1099))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E1099)-INDEX('RAB input'!AW$79:AW$128,$E1099)-INDEX('RAB input'!AW$133:AW$182,$E1099))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E1099)-INDEX('RAB input'!AX$79:AX$128,$E1099)-INDEX('RAB input'!AX$133:AX$182,$E1099))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E1099)-INDEX('RAB input'!AY$79:AY$128,$E1099)-INDEX('RAB input'!AY$133:AY$182,$E1099))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E1099)-INDEX('RAB input'!AZ$79:AZ$128,$E1099)-INDEX('RAB input'!AZ$133:AZ$182,$E1099))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E1099)-INDEX('RAB input'!BA$79:BA$128,$E1099)-INDEX('RAB input'!BA$133:BA$182,$E1099))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E1099)-INDEX('RAB input'!BB$79:BB$128,$E1099)-INDEX('RAB input'!BB$133:BB$182,$E1099))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E1099)-INDEX('RAB input'!BC$79:BC$128,$E1099)-INDEX('RAB input'!BC$133:BC$182,$E1099))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E1099)-INDEX('RAB input'!BD$79:BD$128,$E1099)-INDEX('RAB input'!BD$133:BD$182,$E1099))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E1099)-INDEX('RAB input'!BE$79:BE$128,$E1099)-INDEX('RAB input'!BE$133:BE$182,$E1099))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E1099)-INDEX('RAB input'!BF$79:BF$128,$E1099)-INDEX('RAB input'!BF$133:BF$182,$E1099))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E1099)-INDEX('RAB input'!BG$79:BG$128,$E1099)-INDEX('RAB input'!BG$133:BG$182,$E1099))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E1099)-INDEX('RAB input'!BH$79:BH$128,$E1099)-INDEX('RAB input'!BH$133:BH$182,$E1099))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E1099)-INDEX('RAB input'!BI$79:BI$128,$E1099)-INDEX('RAB input'!BI$133:BI$182,$E1099))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E1099)-INDEX('RAB input'!BJ$79:BJ$128,$E1099)-INDEX('RAB input'!BJ$133:BJ$182,$E1099))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E1099)-INDEX('RAB input'!BK$79:BK$128,$E1099)-INDEX('RAB input'!BK$133:BK$182,$E1099))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E1099)-INDEX('RAB input'!BL$79:BL$128,$E1099)-INDEX('RAB input'!BL$133:BL$182,$E1099))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E1099)-INDEX('RAB input'!BM$79:BM$128,$E1099)-INDEX('RAB input'!BM$133:BM$182,$E1099))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E1099)-INDEX('RAB input'!BN$79:BN$128,$E1099)-INDEX('RAB input'!BN$133:BN$182,$E1099))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E1099)-INDEX('RAB input'!BO$79:BO$128,$E1099)-INDEX('RAB input'!BO$133:BO$182,$E1099))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E1099)-INDEX('RAB input'!BP$79:BP$128,$E1099)-INDEX('RAB input'!BP$133:BP$182,$E1099))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E1099)-INDEX('RAB input'!BQ$79:BQ$128,$E1099)-INDEX('RAB input'!BQ$133:BQ$182,$E1099))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E1099)-INDEX('RAB input'!BR$79:BR$128,$E1099)-INDEX('RAB input'!BR$133:BR$182,$E1099))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E1099)-INDEX('RAB input'!BS$79:BS$128,$E1099)-INDEX('RAB input'!BS$133:BS$182,$E1099))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E1099)-INDEX('RAB input'!BT$79:BT$128,$E1099)-INDEX('RAB input'!BT$133:BT$182,$E1099))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E1099)-INDEX('RAB input'!BU$79:BU$128,$E1099)-INDEX('RAB input'!BU$133:BU$182,$E1099))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BV$25:BV$74,$E1099)-INDEX('RAB input'!BV$79:BV$128,$E1099)-INDEX('RAB input'!BV$133:BV$182,$E1099))/'RAB input'!BV$15*(1+'RAB input'!BV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BW$25:BW$74,$E1099)-INDEX('RAB input'!BW$79:BW$128,$E1099)-INDEX('RAB input'!BW$133:BW$182,$E1099))/'RAB input'!BW$15*(1+'RAB input'!BW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BX$25:BX$74,$E1099)-INDEX('RAB input'!BX$79:BX$128,$E1099)-INDEX('RAB input'!BX$133:BX$182,$E1099))/'RAB input'!BX$15*(1+'RAB input'!BX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BY$25:BY$74,$E1099)-INDEX('RAB input'!BY$79:BY$128,$E1099)-INDEX('RAB input'!BY$133:BY$182,$E1099))/'RAB input'!BY$15*(1+'RAB input'!BY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BZ$25:BZ$74,$E1099)-INDEX('RAB input'!BZ$79:BZ$128,$E1099)-INDEX('RAB input'!BZ$133:BZ$182,$E1099))/'RAB input'!BZ$15*(1+'RAB input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CA$25:CA$74,$E1099)-INDEX('RAB input'!CA$79:CA$128,$E1099)-INDEX('RAB input'!CA$133:CA$182,$E1099))/'RAB input'!CA$15*(1+'RAB input'!CA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CB$25:CB$74,$E1099)-INDEX('RAB input'!CB$79:CB$128,$E1099)-INDEX('RAB input'!CB$133:CB$182,$E1099))/'RAB input'!CB$15*(1+'RAB input'!CB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CC$25:CC$74,$E1099)-INDEX('RAB input'!CC$79:CC$128,$E1099)-INDEX('RAB input'!CC$133:CC$182,$E1099))/'RAB input'!CC$15*(1+'RAB input'!CC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CD$25:CD$74,$E1099)-INDEX('RAB input'!CD$79:CD$128,$E1099)-INDEX('RAB input'!CD$133:CD$182,$E1099))/'RAB input'!CD$15*(1+'RAB input'!CD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CE$25:CE$74,$E1099)-INDEX('RAB input'!CE$79:CE$128,$E1099)-INDEX('RAB input'!CE$133:CE$182,$E1099))/'RAB input'!CE$15*(1+'RAB input'!CE$17)^0.5","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BV$294:BV$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BW$294:BW$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BX$294:BX$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BY$294:BY$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BZ$294:BZ$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!CA$294:CA$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!CB$294:CB$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!CC$294:CC$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!CD$294:CD$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!CE$294:CE$343, $E1099)","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1124)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>W$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:V1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>X$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:W1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>Y$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:X1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>Z$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:Y1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AA$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:Z1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AB$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AA1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AC$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AB1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AD$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AC1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AE$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AD1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AF$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AE1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AG$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AF1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AH$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AG1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AI$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AH1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AJ$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AI1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AK$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AJ1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AL$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AK1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AM$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AL1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AN$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AM1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AO$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AN1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AP$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AO1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AQ$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AP1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AR$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AQ1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AS$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AR1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AT$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AS1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AU$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AT1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AV$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AU1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AW$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AV1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AX$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AW1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AY$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AX1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AZ$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AY1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BA$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AZ1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BB$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BA1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BC$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BB1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BD$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BC1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BE$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BD1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BF$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BE1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BG$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BF1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BH$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BG1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BI$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BH1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BJ$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BI1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BK$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BJ1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BL$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BK1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BM$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BL1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BN$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BM1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BO$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BN1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BP$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BO1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BQ$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BP1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BR$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BQ1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BS$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BR1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BT$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BS1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BU$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BT1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BV$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BU1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BW$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BV1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BX$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BW1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BY$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BX1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BZ$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BY1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>CA$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BZ1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>CB$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:CA1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>CC$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:CB1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>CD$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:CC1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>CE$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:CD1124))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1123)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(V$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:U1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(W$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:V1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(X$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:W1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:X1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:Y1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:Z1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AA1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AB1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AC1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AD1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AE1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AF1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AG1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AH1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AI1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AJ1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AK1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AL1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AM1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AN1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AO1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AP1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AQ1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AR1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AS1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AT1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AU1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AV1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AW1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AX1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AY1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AZ1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BA1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BB1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BC1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BD1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BE1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BF1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BG1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BH1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BI1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BJ1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BK1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BL1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BM1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BN1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BO1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BP1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BQ1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BR1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BS1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BT1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BU1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BV1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BW1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BX1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BY1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BZ1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:CA1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:CB1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:CC1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:CD1145)))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1169)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>P$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:O1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Q$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:P1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>R$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:Q1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>S$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:R1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>T$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:S1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>U$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:T1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>V$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:U1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>W$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:V1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>X$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:W1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Y$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:X1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Z$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:Y1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AA$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:Z1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AB$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AA1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AC$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AB1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AD$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AC1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AE$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AD1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AF$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AE1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AG$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AF1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AH$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AG1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AI$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AH1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AJ$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AI1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AK$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AJ1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AL$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AK1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AM$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AL1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AN$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AM1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AO$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AN1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AP$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AO1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AQ$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AP1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AR$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AQ1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AS$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AR1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AT$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AS1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AU$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AT1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AV$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AU1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AW$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AV1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AX$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AW1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AY$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AX1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AZ$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AY1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BA$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AZ1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BB$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BA1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BC$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BB1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BD$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BC1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BE$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BD1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BF$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BE1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BG$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BF1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BH$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BG1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BI$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BH1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BJ$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BI1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BK$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BJ1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BL$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BK1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BM$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BL1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BN$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BM1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BO$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BN1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BP$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BO1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BQ$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BP1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BR$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BQ1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BS$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BR1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BT$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BS1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BU$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BT1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BV$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BU1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BW$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BV1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BX$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BW1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BY$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BX1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BZ$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BY1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CA$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BZ1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CB$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:CA1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CC$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:CB1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CD$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:CC1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CE$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:CD1169))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1172)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(S$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:R1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(T$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:S1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(U$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:T1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(V$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:U1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(W$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:V1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(X$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:W1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:X1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:Y1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:Z1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AA1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AB1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AC1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AD1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AE1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AF1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AG1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AH1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AI1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AJ1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AK1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AL1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AM1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AN1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AO1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AP1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AQ1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AR1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AS1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AT1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AU1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AV1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AW1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AX1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AY1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AZ1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BA1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BB1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BC1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BD1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BE1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BF1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BG1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BH1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BI1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BJ1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BK1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BL1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BM1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BN1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BO1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BP1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BQ1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BR1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BS1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BT1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BU1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BV1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BW1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BX1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BY1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BZ1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:CA1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:CB1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:CC1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:CD1194)))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1216)","v":"Depreciation of net capex 2012-13"},null,null,null,null,{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>K$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:J1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>L$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:K1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>M$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:L1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>N$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:M1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>O$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:N1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>P$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:O1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>Q$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:P1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>R$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:Q1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>S$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:R1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>T$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:S1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>U$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:T1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>V$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:U1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>W$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:V1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>X$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:W1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>Y$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:X1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>Z$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:Y1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AA$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:Z1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AB$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AA1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AC$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AB1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AD$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AC1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AE$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AD1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AF$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AE1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AG$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AF1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AH$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AG1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AI$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AH1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AJ$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AI1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AK$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AJ1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AL$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AK1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AM$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AL1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AN$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AM1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AO$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AN1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AP$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AO1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AQ$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AP1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AR$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AQ1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AS$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AR1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AT$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AS1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AU$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AT1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AV$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AU1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AW$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AV1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AX$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AW1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AY$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AX1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AZ$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AY1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BA$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AZ1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BB$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BA1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BC$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BB1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BD$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BC1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BE$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BD1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BF$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BE1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BG$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BF1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BH$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BG1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BI$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BH1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BJ$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BI1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BK$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BJ1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BL$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BK1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BM$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BL1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BN$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BM1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BO$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BN1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BP$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BO1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BQ$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BP1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BR$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BQ1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BS$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BR1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BT$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BS1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BU$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BT1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BV$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BU1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BW$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BV1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BX$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BW1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BY$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BX1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BZ$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BY1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>CA$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BZ1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>CB$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:CA1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>CC$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:CB1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>CD$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:CC1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>CE$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:CD1216))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1217)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(L$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:K1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(M$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:L1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(N$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:M1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(O$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:N1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(P$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:O1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:P1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(R$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:Q1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(S$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:R1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(T$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:S1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(U$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:T1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(V$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:U1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(W$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:V1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(X$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:W1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:X1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:Y1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:Z1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AA1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AB1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AC1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AD1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AE1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AF1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AG1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AH1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AI1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AJ1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AK1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AL1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AM1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AN1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AO1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AP1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AQ1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AR1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AS1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AT1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AU1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AV1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AW1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AX1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AY1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AZ1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BA1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BB1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BC1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BD1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BE1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BF1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BG1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BH1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BI1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BJ1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BK1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BL1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BM1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BN1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BO1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BP1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BQ1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BR1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BS1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BT1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BU1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BV1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BW1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BX1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BY1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BZ1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:CA1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:CB1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:CC1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:CD1239)))","v":0}]
[null,null,null,null,{"$f":"E1203+1","v":25},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E1255)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E1255)-INDEX('RAB input'!H$79:H$128,$E1255)-INDEX('RAB input'!H$133:H$182,$E1255))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E1255)-INDEX('RAB input'!I$79:I$128,$E1255)-INDEX('RAB input'!I$133:I$182,$E1255))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E1255)-INDEX('RAB input'!J$79:J$128,$E1255)-INDEX('RAB input'!J$133:J$182,$E1255))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E1255)-INDEX('RAB input'!K$79:K$128,$E1255)-INDEX('RAB input'!K$133:K$182,$E1255))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E1255)-INDEX('RAB input'!L$79:L$128,$E1255)-INDEX('RAB input'!L$133:L$182,$E1255))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E1255)-INDEX('RAB input'!M$79:M$128,$E1255)-INDEX('RAB input'!M$133:M$182,$E1255))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E1255)-INDEX('RAB input'!N$79:N$128,$E1255)-INDEX('RAB input'!N$133:N$182,$E1255))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E1255)-INDEX('RAB input'!O$79:O$128,$E1255)-INDEX('RAB input'!O$133:O$182,$E1255))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E1255)-INDEX('RAB input'!P$79:P$128,$E1255)-INDEX('RAB input'!P$133:P$182,$E1255))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E1255)-INDEX('RAB input'!Q$79:Q$128,$E1255)-INDEX('RAB input'!Q$133:Q$182,$E1255))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E1255)-INDEX('RAB input'!R$79:R$128,$E1255)-INDEX('RAB input'!R$133:R$182,$E1255))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E1255)-INDEX('RAB input'!S$79:S$128,$E1255)-INDEX('RAB input'!S$133:S$182,$E1255))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E1255)-INDEX('RAB input'!T$79:T$128,$E1255)-INDEX('RAB input'!T$133:T$182,$E1255))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E1255)-INDEX('RAB input'!U$79:U$128,$E1255)-INDEX('RAB input'!U$133:U$182,$E1255))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E1255)-INDEX('RAB input'!V$79:V$128,$E1255)-INDEX('RAB input'!V$133:V$182,$E1255))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E1255)-INDEX('RAB input'!W$79:W$128,$E1255)-INDEX('RAB input'!W$133:W$182,$E1255))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E1255)-INDEX('RAB input'!X$79:X$128,$E1255)-INDEX('RAB input'!X$133:X$182,$E1255))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E1255)-INDEX('RAB input'!Y$79:Y$128,$E1255)-INDEX('RAB input'!Y$133:Y$182,$E1255))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E1255)-INDEX('RAB input'!Z$79:Z$128,$E1255)-INDEX('RAB input'!Z$133:Z$182,$E1255))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E1255)-INDEX('RAB input'!AA$79:AA$128,$E1255)-INDEX('RAB input'!AA$133:AA$182,$E1255))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E1255)-INDEX('RAB input'!AB$79:AB$128,$E1255)-INDEX('RAB input'!AB$133:AB$182,$E1255))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E1255)-INDEX('RAB input'!AC$79:AC$128,$E1255)-INDEX('RAB input'!AC$133:AC$182,$E1255))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E1255)-INDEX('RAB input'!AD$79:AD$128,$E1255)-INDEX('RAB input'!AD$133:AD$182,$E1255))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E1255)-INDEX('RAB input'!AE$79:AE$128,$E1255)-INDEX('RAB input'!AE$133:AE$182,$E1255))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E1255)-INDEX('RAB input'!AF$79:AF$128,$E1255)-INDEX('RAB input'!AF$133:AF$182,$E1255))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E1255)-INDEX('RAB input'!AG$79:AG$128,$E1255)-INDEX('RAB input'!AG$133:AG$182,$E1255))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E1255)-INDEX('RAB input'!AH$79:AH$128,$E1255)-INDEX('RAB input'!AH$133:AH$182,$E1255))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E1255)-INDEX('RAB input'!AI$79:AI$128,$E1255)-INDEX('RAB input'!AI$133:AI$182,$E1255))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E1255)-INDEX('RAB input'!AJ$79:AJ$128,$E1255)-INDEX('RAB input'!AJ$133:AJ$182,$E1255))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E1255)-INDEX('RAB input'!AK$79:AK$128,$E1255)-INDEX('RAB input'!AK$133:AK$182,$E1255))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E1255)-INDEX('RAB input'!AL$79:AL$128,$E1255)-INDEX('RAB input'!AL$133:AL$182,$E1255))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E1255)-INDEX('RAB input'!AM$79:AM$128,$E1255)-INDEX('RAB input'!AM$133:AM$182,$E1255))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E1255)-INDEX('RAB input'!AN$79:AN$128,$E1255)-INDEX('RAB input'!AN$133:AN$182,$E1255))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E1255)-INDEX('RAB input'!AO$79:AO$128,$E1255)-INDEX('RAB input'!AO$133:AO$182,$E1255))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E1255)-INDEX('RAB input'!AP$79:AP$128,$E1255)-INDEX('RAB input'!AP$133:AP$182,$E1255))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E1255)-INDEX('RAB input'!AQ$79:AQ$128,$E1255)-INDEX('RAB input'!AQ$133:AQ$182,$E1255))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E1255)-INDEX('RAB input'!AR$79:AR$128,$E1255)-INDEX('RAB input'!AR$133:AR$182,$E1255))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E1255)-INDEX('RAB input'!AS$79:AS$128,$E1255)-INDEX('RAB input'!AS$133:AS$182,$E1255))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E1255)-INDEX('RAB input'!AT$79:AT$128,$E1255)-INDEX('RAB input'!AT$133:AT$182,$E1255))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E1255)-INDEX('RAB input'!AU$79:AU$128,$E1255)-INDEX('RAB input'!AU$133:AU$182,$E1255))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E1255)-INDEX('RAB input'!AV$79:AV$128,$E1255)-INDEX('RAB input'!AV$133:AV$182,$E1255))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E1255)-INDEX('RAB input'!AW$79:AW$128,$E1255)-INDEX('RAB input'!AW$133:AW$182,$E1255))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E1255)-INDEX('RAB input'!AX$79:AX$128,$E1255)-INDEX('RAB input'!AX$133:AX$182,$E1255))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E1255)-INDEX('RAB input'!AY$79:AY$128,$E1255)-INDEX('RAB input'!AY$133:AY$182,$E1255))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E1255)-INDEX('RAB input'!AZ$79:AZ$128,$E1255)-INDEX('RAB input'!AZ$133:AZ$182,$E1255))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E1255)-INDEX('RAB input'!BA$79:BA$128,$E1255)-INDEX('RAB input'!BA$133:BA$182,$E1255))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E1255)-INDEX('RAB input'!BB$79:BB$128,$E1255)-INDEX('RAB input'!BB$133:BB$182,$E1255))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E1255)-INDEX('RAB input'!BC$79:BC$128,$E1255)-INDEX('RAB input'!BC$133:BC$182,$E1255))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E1255)-INDEX('RAB input'!BD$79:BD$128,$E1255)-INDEX('RAB input'!BD$133:BD$182,$E1255))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E1255)-INDEX('RAB input'!BE$79:BE$128,$E1255)-INDEX('RAB input'!BE$133:BE$182,$E1255))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E1255)-INDEX('RAB input'!BF$79:BF$128,$E1255)-INDEX('RAB input'!BF$133:BF$182,$E1255))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E1255)-INDEX('RAB input'!BG$79:BG$128,$E1255)-INDEX('RAB input'!BG$133:BG$182,$E1255))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E1255)-INDEX('RAB input'!BH$79:BH$128,$E1255)-INDEX('RAB input'!BH$133:BH$182,$E1255))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E1255)-INDEX('RAB input'!BI$79:BI$128,$E1255)-INDEX('RAB input'!BI$133:BI$182,$E1255))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E1255)-INDEX('RAB input'!BJ$79:BJ$128,$E1255)-INDEX('RAB input'!BJ$133:BJ$182,$E1255))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E1255)-INDEX('RAB input'!BK$79:BK$128,$E1255)-INDEX('RAB input'!BK$133:BK$182,$E1255))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E1255)-INDEX('RAB input'!BL$79:BL$128,$E1255)-INDEX('RAB input'!BL$133:BL$182,$E1255))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E1255)-INDEX('RAB input'!BM$79:BM$128,$E1255)-INDEX('RAB input'!BM$133:BM$182,$E1255))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E1255)-INDEX('RAB input'!BN$79:BN$128,$E1255)-INDEX('RAB input'!BN$133:BN$182,$E1255))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E1255)-INDEX('RAB input'!BO$79:BO$128,$E1255)-INDEX('RAB input'!BO$133:BO$182,$E1255))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E1255)-INDEX('RAB input'!BP$79:BP$128,$E1255)-INDEX('RAB input'!BP$133:BP$182,$E1255))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E1255)-INDEX('RAB input'!BQ$79:BQ$128,$E1255)-INDEX('RAB input'!BQ$133:BQ$182,$E1255))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E1255)-INDEX('RAB input'!BR$79:BR$128,$E1255)-INDEX('RAB input'!BR$133:BR$182,$E1255))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E1255)-INDEX('RAB input'!BS$79:BS$128,$E1255)-INDEX('RAB input'!BS$133:BS$182,$E1255))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E1255)-INDEX('RAB input'!BT$79:BT$128,$E1255)-INDEX('RAB input'!BT$133:BT$182,$E1255))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E1255)-INDEX('RAB input'!BU$79:BU$128,$E1255)-INDEX('RAB input'!BU$133:BU$182,$E1255))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BV$25:BV$74,$E1255)-INDEX('RAB input'!BV$79:BV$128,$E1255)-INDEX('RAB input'!BV$133:BV$182,$E1255))/'RAB input'!BV$15*(1+'RAB input'!BV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BW$25:BW$74,$E1255)-INDEX('RAB input'!BW$79:BW$128,$E1255)-INDEX('RAB input'!BW$133:BW$182,$E1255))/'RAB input'!BW$15*(1+'RAB input'!BW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BX$25:BX$74,$E1255)-INDEX('RAB input'!BX$79:BX$128,$E1255)-INDEX('RAB input'!BX$133:BX$182,$E1255))/'RAB input'!BX$15*(1+'RAB input'!BX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BY$25:BY$74,$E1255)-INDEX('RAB input'!BY$79:BY$128,$E1255)-INDEX('RAB input'!BY$133:BY$182,$E1255))/'RAB input'!BY$15*(1+'RAB input'!BY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BZ$25:BZ$74,$E1255)-INDEX('RAB input'!BZ$79:BZ$128,$E1255)-INDEX('RAB input'!BZ$133:BZ$182,$E1255))/'RAB input'!BZ$15*(1+'RAB input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CA$25:CA$74,$E1255)-INDEX('RAB input'!CA$79:CA$128,$E1255)-INDEX('RAB input'!CA$133:CA$182,$E1255))/'RAB input'!CA$15*(1+'RAB input'!CA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CB$25:CB$74,$E1255)-INDEX('RAB input'!CB$79:CB$128,$E1255)-INDEX('RAB input'!CB$133:CB$182,$E1255))/'RAB input'!CB$15*(1+'RAB input'!CB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CC$25:CC$74,$E1255)-INDEX('RAB input'!CC$79:CC$128,$E1255)-INDEX('RAB input'!CC$133:CC$182,$E1255))/'RAB input'!CC$15*(1+'RAB input'!CC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CD$25:CD$74,$E1255)-INDEX('RAB input'!CD$79:CD$128,$E1255)-INDEX('RAB input'!CD$133:CD$182,$E1255))/'RAB input'!CD$15*(1+'RAB input'!CD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CE$25:CE$74,$E1255)-INDEX('RAB input'!CE$79:CE$128,$E1255)-INDEX('RAB input'!CE$133:CE$182,$E1255))/'RAB input'!CE$15*(1+'RAB input'!CE$17)^0.5","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1267)","v":"Depreciation of asset adjustments - RAB 2011-12"},null,null,null,{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(J$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:I1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(K$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:J1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(L$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:K1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(M$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:L1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(N$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:M1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(O$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:N1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(P$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:O1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:P1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(R$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:Q1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(S$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:R1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(T$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:S1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(U$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:T1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(V$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:U1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(W$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:V1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(X$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:W1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:X1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:Y1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:Z1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AA1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AB1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AC1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AD1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AE1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AF1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AG1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AH1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AI1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AJ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AK1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AL1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AM1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AN1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AO1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AP1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AQ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AR1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AS1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AT1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AU1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AV1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AW1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AX1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AY1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AZ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BA1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BB1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BC1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BD1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BE1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BF1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BG1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BH1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BI1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BJ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BK1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BL1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BM1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BN1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BO1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BP1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BQ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BR1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BS1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BT1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BU1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BV1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BW1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BX1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BY1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BZ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:CA1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:CB1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:CC1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:CD1289)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1279)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(V$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:U1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(W$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:V1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(X$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:W1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:X1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:Y1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:Z1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AA1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AB1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AC1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AD1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AE1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AF1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AG1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AH1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AI1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AJ1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AK1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AL1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AM1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AN1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AO1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AP1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AQ1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AR1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AS1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AT1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AU1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AV1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AW1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AX1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AY1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AZ1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BA1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BB1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BC1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BD1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BE1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BF1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BG1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BH1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BI1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BJ1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BK1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BL1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BM1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BN1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BO1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BP1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BQ1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BR1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BS1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BT1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BU1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BV1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BW1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BX1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BY1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BZ1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:CA1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:CB1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:CC1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:CD1301)))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1324)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(O$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:N1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(P$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:O1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:P1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(R$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:Q1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(S$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:R1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(T$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:S1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(U$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:T1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(V$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:U1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(W$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:V1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(X$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:W1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:X1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:Y1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:Z1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AA1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AB1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AC1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AD1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AE1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AF1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AG1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AH1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AI1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AJ1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AK1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AL1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AM1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AN1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AO1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AP1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AQ1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AR1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AS1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AT1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AU1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AV1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AW1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AX1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AY1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AZ1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BA1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BB1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BC1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BD1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BE1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BF1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BG1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BH1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BI1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BJ1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BK1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BL1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BM1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BN1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BO1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BP1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BQ1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BR1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BS1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BT1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BU1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BV1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BW1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BX1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BY1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BZ1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:CA1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:CB1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:CC1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:CD1346)))","v":0}]
[null,null,null,null,{"$f":"E1307+1","v":27},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E1359)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E1359)-INDEX('RAB input'!H$79:H$128,$E1359)-INDEX('RAB input'!H$133:H$182,$E1359))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E1359)-INDEX('RAB input'!I$79:I$128,$E1359)-INDEX('RAB input'!I$133:I$182,$E1359))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E1359)-INDEX('RAB input'!J$79:J$128,$E1359)-INDEX('RAB input'!J$133:J$182,$E1359))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E1359)-INDEX('RAB input'!K$79:K$128,$E1359)-INDEX('RAB input'!K$133:K$182,$E1359))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E1359)-INDEX('RAB input'!L$79:L$128,$E1359)-INDEX('RAB input'!L$133:L$182,$E1359))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E1359)-INDEX('RAB input'!M$79:M$128,$E1359)-INDEX('RAB input'!M$133:M$182,$E1359))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E1359)-INDEX('RAB input'!N$79:N$128,$E1359)-INDEX('RAB input'!N$133:N$182,$E1359))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E1359)-INDEX('RAB input'!O$79:O$128,$E1359)-INDEX('RAB input'!O$133:O$182,$E1359))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E1359)-INDEX('RAB input'!P$79:P$128,$E1359)-INDEX('RAB input'!P$133:P$182,$E1359))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E1359)-INDEX('RAB input'!Q$79:Q$128,$E1359)-INDEX('RAB input'!Q$133:Q$182,$E1359))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E1359)-INDEX('RAB input'!R$79:R$128,$E1359)-INDEX('RAB input'!R$133:R$182,$E1359))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E1359)-INDEX('RAB input'!S$79:S$128,$E1359)-INDEX('RAB input'!S$133:S$182,$E1359))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E1359)-INDEX('RAB input'!T$79:T$128,$E1359)-INDEX('RAB input'!T$133:T$182,$E1359))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E1359)-INDEX('RAB input'!U$79:U$128,$E1359)-INDEX('RAB input'!U$133:U$182,$E1359))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E1359)-INDEX('RAB input'!V$79:V$128,$E1359)-INDEX('RAB input'!V$133:V$182,$E1359))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E1359)-INDEX('RAB input'!W$79:W$128,$E1359)-INDEX('RAB input'!W$133:W$182,$E1359))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E1359)-INDEX('RAB input'!X$79:X$128,$E1359)-INDEX('RAB input'!X$133:X$182,$E1359))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E1359)-INDEX('RAB input'!Y$79:Y$128,$E1359)-INDEX('RAB input'!Y$133:Y$182,$E1359))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E1359)-INDEX('RAB input'!Z$79:Z$128,$E1359)-INDEX('RAB input'!Z$133:Z$182,$E1359))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E1359)-INDEX('RAB input'!AA$79:AA$128,$E1359)-INDEX('RAB input'!AA$133:AA$182,$E1359))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E1359)-INDEX('RAB input'!AB$79:AB$128,$E1359)-INDEX('RAB input'!AB$133:AB$182,$E1359))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E1359)-INDEX('RAB input'!AC$79:AC$128,$E1359)-INDEX('RAB input'!AC$133:AC$182,$E1359))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E1359)-INDEX('RAB input'!AD$79:AD$128,$E1359)-INDEX('RAB input'!AD$133:AD$182,$E1359))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E1359)-INDEX('RAB input'!AE$79:AE$128,$E1359)-INDEX('RAB input'!AE$133:AE$182,$E1359))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E1359)-INDEX('RAB input'!AF$79:AF$128,$E1359)-INDEX('RAB input'!AF$133:AF$182,$E1359))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E1359)-INDEX('RAB input'!AG$79:AG$128,$E1359)-INDEX('RAB input'!AG$133:AG$182,$E1359))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E1359)-INDEX('RAB input'!AH$79:AH$128,$E1359)-INDEX('RAB input'!AH$133:AH$182,$E1359))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E1359)-INDEX('RAB input'!AI$79:AI$128,$E1359)-INDEX('RAB input'!AI$133:AI$182,$E1359))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E1359)-INDEX('RAB input'!AJ$79:AJ$128,$E1359)-INDEX('RAB input'!AJ$133:AJ$182,$E1359))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E1359)-INDEX('RAB input'!AK$79:AK$128,$E1359)-INDEX('RAB input'!AK$133:AK$182,$E1359))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E1359)-INDEX('RAB input'!AL$79:AL$128,$E1359)-INDEX('RAB input'!AL$133:AL$182,$E1359))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E1359)-INDEX('RAB input'!AM$79:AM$128,$E1359)-INDEX('RAB input'!AM$133:AM$182,$E1359))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E1359)-INDEX('RAB input'!AN$79:AN$128,$E1359)-INDEX('RAB input'!AN$133:AN$182,$E1359))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E1359)-INDEX('RAB input'!AO$79:AO$128,$E1359)-INDEX('RAB input'!AO$133:AO$182,$E1359))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E1359)-INDEX('RAB input'!AP$79:AP$128,$E1359)-INDEX('RAB input'!AP$133:AP$182,$E1359))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E1359)-INDEX('RAB input'!AQ$79:AQ$128,$E1359)-INDEX('RAB input'!AQ$133:AQ$182,$E1359))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E1359)-INDEX('RAB input'!AR$79:AR$128,$E1359)-INDEX('RAB input'!AR$133:AR$182,$E1359))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E1359)-INDEX('RAB input'!AS$79:AS$128,$E1359)-INDEX('RAB input'!AS$133:AS$182,$E1359))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E1359)-INDEX('RAB input'!AT$79:AT$128,$E1359)-INDEX('RAB input'!AT$133:AT$182,$E1359))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E1359)-INDEX('RAB input'!AU$79:AU$128,$E1359)-INDEX('RAB input'!AU$133:AU$182,$E1359))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E1359)-INDEX('RAB input'!AV$79:AV$128,$E1359)-INDEX('RAB input'!AV$133:AV$182,$E1359))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E1359)-INDEX('RAB input'!AW$79:AW$128,$E1359)-INDEX('RAB input'!AW$133:AW$182,$E1359))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E1359)-INDEX('RAB input'!AX$79:AX$128,$E1359)-INDEX('RAB input'!AX$133:AX$182,$E1359))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E1359)-INDEX('RAB input'!AY$79:AY$128,$E1359)-INDEX('RAB input'!AY$133:AY$182,$E1359))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E1359)-INDEX('RAB input'!AZ$79:AZ$128,$E1359)-INDEX('RAB input'!AZ$133:AZ$182,$E1359))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E1359)-INDEX('RAB input'!BA$79:BA$128,$E1359)-INDEX('RAB input'!BA$133:BA$182,$E1359))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E1359)-INDEX('RAB input'!BB$79:BB$128,$E1359)-INDEX('RAB input'!BB$133:BB$182,$E1359))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E1359)-INDEX('RAB input'!BC$79:BC$128,$E1359)-INDEX('RAB input'!BC$133:BC$182,$E1359))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E1359)-INDEX('RAB input'!BD$79:BD$128,$E1359)-INDEX('RAB input'!BD$133:BD$182,$E1359))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E1359)-INDEX('RAB input'!BE$79:BE$128,$E1359)-INDEX('RAB input'!BE$133:BE$182,$E1359))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E1359)-INDEX('RAB input'!BF$79:BF$128,$E1359)-INDEX('RAB input'!BF$133:BF$182,$E1359))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E1359)-INDEX('RAB input'!BG$79:BG$128,$E1359)-INDEX('RAB input'!BG$133:BG$182,$E1359))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E1359)-INDEX('RAB input'!BH$79:BH$128,$E1359)-INDEX('RAB input'!BH$133:BH$182,$E1359))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E1359)-INDEX('RAB input'!BI$79:BI$128,$E1359)-INDEX('RAB input'!BI$133:BI$182,$E1359))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E1359)-INDEX('RAB input'!BJ$79:BJ$128,$E1359)-INDEX('RAB input'!BJ$133:BJ$182,$E1359))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E1359)-INDEX('RAB input'!BK$79:BK$128,$E1359)-INDEX('RAB input'!BK$133:BK$182,$E1359))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E1359)-INDEX('RAB input'!BL$79:BL$128,$E1359)-INDEX('RAB input'!BL$133:BL$182,$E1359))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E1359)-INDEX('RAB input'!BM$79:BM$128,$E1359)-INDEX('RAB input'!BM$133:BM$182,$E1359))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E1359)-INDEX('RAB input'!BN$79:BN$128,$E1359)-INDEX('RAB input'!BN$133:BN$182,$E1359))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E1359)-INDEX('RAB input'!BO$79:BO$128,$E1359)-INDEX('RAB input'!BO$133:BO$182,$E1359))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E1359)-INDEX('RAB input'!BP$79:BP$128,$E1359)-INDEX('RAB input'!BP$133:BP$182,$E1359))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E1359)-INDEX('RAB input'!BQ$79:BQ$128,$E1359)-INDEX('RAB input'!BQ$133:BQ$182,$E1359))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E1359)-INDEX('RAB input'!BR$79:BR$128,$E1359)-INDEX('RAB input'!BR$133:BR$182,$E1359))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E1359)-INDEX('RAB input'!BS$79:BS$128,$E1359)-INDEX('RAB input'!BS$133:BS$182,$E1359))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E1359)-INDEX('RAB input'!BT$79:BT$128,$E1359)-INDEX('RAB input'!BT$133:BT$182,$E1359))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E1359)-INDEX('RAB input'!BU$79:BU$128,$E1359)-INDEX('RAB input'!BU$133:BU$182,$E1359))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BV$25:BV$74,$E1359)-INDEX('RAB input'!BV$79:BV$128,$E1359)-INDEX('RAB input'!BV$133:BV$182,$E1359))/'RAB input'!BV$15*(1+'RAB input'!BV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BW$25:BW$74,$E1359)-INDEX('RAB input'!BW$79:BW$128,$E1359)-INDEX('RAB input'!BW$133:BW$182,$E1359))/'RAB input'!BW$15*(1+'RAB input'!BW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BX$25:BX$74,$E1359)-INDEX('RAB input'!BX$79:BX$128,$E1359)-INDEX('RAB input'!BX$133:BX$182,$E1359))/'RAB input'!BX$15*(1+'RAB input'!BX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BY$25:BY$74,$E1359)-INDEX('RAB input'!BY$79:BY$128,$E1359)-INDEX('RAB input'!BY$133:BY$182,$E1359))/'RAB input'!BY$15*(1+'RAB input'!BY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BZ$25:BZ$74,$E1359)-INDEX('RAB input'!BZ$79:BZ$128,$E1359)-INDEX('RAB input'!BZ$133:BZ$182,$E1359))/'RAB input'!BZ$15*(1+'RAB input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CA$25:CA$74,$E1359)-INDEX('RAB input'!CA$79:CA$128,$E1359)-INDEX('RAB input'!CA$133:CA$182,$E1359))/'RAB input'!CA$15*(1+'RAB input'!CA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CB$25:CB$74,$E1359)-INDEX('RAB input'!CB$79:CB$128,$E1359)-INDEX('RAB input'!CB$133:CB$182,$E1359))/'RAB input'!CB$15*(1+'RAB input'!CB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CC$25:CC$74,$E1359)-INDEX('RAB input'!CC$79:CC$128,$E1359)-INDEX('RAB input'!CC$133:CC$182,$E1359))/'RAB input'!CC$15*(1+'RAB input'!CC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CD$25:CD$74,$E1359)-INDEX('RAB input'!CD$79:CD$128,$E1359)-INDEX('RAB input'!CD$133:CD$182,$E1359))/'RAB input'!CD$15*(1+'RAB input'!CD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CE$25:CE$74,$E1359)-INDEX('RAB input'!CE$79:CE$128,$E1359)-INDEX('RAB input'!CE$133:CE$182,$E1359))/'RAB input'!CE$15*(1+'RAB input'!CE$17)^0.5","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1359, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"0 - depreciation"},null,{"$f":"SUM(H1369:H1407)","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,{"$f":"SUM(AN1369:AN1407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1369:BT1407)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1429)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>P$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:O1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>Q$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:P1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>R$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:Q1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>S$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:R1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>T$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:S1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>U$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:T1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>V$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:U1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>W$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:V1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>X$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:W1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>Y$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:X1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>Z$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:Y1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AA$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:Z1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AB$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AA1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AC$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AB1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AD$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AC1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AE$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AD1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AF$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AE1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AG$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AF1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AH$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AG1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AI$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AH1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AJ$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AI1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AK$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AJ1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AL$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AK1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AM$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AL1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AN$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AM1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AO$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AN1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AP$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AO1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AQ$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AP1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AR$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AQ1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AS$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AR1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AT$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AS1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AU$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AT1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AV$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AU1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AW$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AV1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AX$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AW1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AY$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AX1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AZ$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AY1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BA$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AZ1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BB$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BA1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BC$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BB1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BD$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BC1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BE$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BD1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BF$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BE1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BG$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BF1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BH$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BG1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BI$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BH1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BJ$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BI1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BK$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BJ1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BL$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BK1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BM$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BL1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BN$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BM1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BO$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BN1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BP$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BO1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BQ$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BP1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BR$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BQ1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BS$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BR1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BT$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BS1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BU$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BT1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BV$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BU1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BW$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BV1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BX$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BW1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BY$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BX1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BZ$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BY1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>CA$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BZ1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>CB$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:CA1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>CC$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:CB1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>CD$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:CC1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>CE$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:CD1429))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1434)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(U$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:T1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(V$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:U1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(W$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:V1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(X$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:W1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:X1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:Y1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:Z1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AA1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AB1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AC1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AD1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AE1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AF1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AG1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AH1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AI1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AJ1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AK1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AL1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AM1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AN1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AO1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AP1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AQ1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AR1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AS1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AT1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AU1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AV1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AW1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AX1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AY1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AZ1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BA1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BB1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BC1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BD1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BE1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BF1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BG1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BH1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BI1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BJ1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BK1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BL1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BM1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BN1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BO1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BP1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BQ1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BR1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BS1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BT1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BU1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BV1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BW1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BX1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BY1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BZ1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:CA1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:CB1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:CC1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:CD1456)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1436)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(W$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:V1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(X$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:W1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:X1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:Y1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:Z1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AA1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AB1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AC1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AD1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AE1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AF1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AG1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AH1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AI1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AJ1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AK1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AL1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AM1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AN1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AO1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AP1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AQ1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AR1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AS1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AT1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AU1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AV1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AW1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AX1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AY1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AZ1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BA1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BB1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BC1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BD1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BE1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BF1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BG1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BH1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BI1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BJ1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BK1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BL1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BM1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BN1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BO1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BP1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BQ1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BR1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BS1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BT1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BU1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BV1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BW1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BX1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BY1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BZ1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:CA1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:CB1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:CC1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:CD1458)))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1482)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>Q$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:P1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>R$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:Q1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>S$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:R1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>T$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:S1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>U$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:T1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>V$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:U1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>W$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:V1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>X$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:W1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>Y$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:X1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>Z$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:Y1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AA$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:Z1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AB$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AA1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AC$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AB1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AD$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AC1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AE$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AD1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AF$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AE1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AG$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AF1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AH$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AG1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AI$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AH1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AJ$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AI1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AK$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AJ1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AL$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AK1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AM$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AL1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AN$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AM1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AO$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AN1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AP$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AO1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AQ$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AP1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AR$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AQ1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AS$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AR1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AT$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AS1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AU$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AT1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AV$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AU1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AW$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AV1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AX$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AW1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AY$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AX1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AZ$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AY1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BA$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AZ1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BB$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BA1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BC$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BB1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BD$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BC1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BE$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BD1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BF$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BE1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BG$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BF1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BH$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BG1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BI$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BH1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BJ$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BI1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BK$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BJ1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BL$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BK1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BM$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BL1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BN$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BM1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BO$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BN1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BP$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BO1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BQ$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BP1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BR$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BQ1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BS$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BR1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BT$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BS1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BU$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BT1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BV$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BU1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BW$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BV1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BX$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BW1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BY$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BX1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BZ$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BY1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>CA$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BZ1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>CB$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:CA1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>CC$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:CB1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>CD$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:CC1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>CE$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:CD1482))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1481)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(P$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:O1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:P1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(R$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:Q1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(S$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:R1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(T$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:S1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(U$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:T1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(V$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:U1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(W$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:V1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(X$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:W1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:X1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:Y1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:Z1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AA1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AB1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AC1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AD1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AE1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AF1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AG1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AH1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AI1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AJ1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AK1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AL1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AM1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AN1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AO1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AP1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AQ1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AR1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AS1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AT1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AU1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AV1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AW1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AX1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AY1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AZ1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BA1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BB1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BC1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BD1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BE1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BF1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BG1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BH1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BI1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BJ1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BK1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BL1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BM1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BN1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BO1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BP1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BQ1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BR1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BS1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BT1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BU1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BV1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BW1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BX1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BY1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BZ1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:CA1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:CB1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:CC1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:CD1503)))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E1567)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E1567)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E1567)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E1567)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E1567)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E1567)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E1567)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E1567)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E1567)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E1567)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E1567)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E1567)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E1567)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E1567)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E1567)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E1567)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E1567)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E1567)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E1567)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E1567)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E1567)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E1567)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E1567)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E1567)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E1567)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E1567)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E1567)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E1567)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E1567)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E1567)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E1567)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E1567)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E1567)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E1567)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E1567)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E1567)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E1567)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E1567)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E1567)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E1567)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E1567)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E1567)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E1567)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E1567)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E1567)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E1567)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E1567)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E1567)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E1567)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E1567)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E1567)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E1567)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E1567)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E1567)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E1567)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E1567)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E1567)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E1567)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E1567)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E1567)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E1567)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E1567)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E1567)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E1567)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E1567)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E1567)/'RAB input'!BU$15","v":0},{"$f":"INDEX('RAB input'!BV$240:BV$289, $E1567)/'RAB input'!BV$15","v":0},{"$f":"INDEX('RAB input'!BW$240:BW$289, $E1567)/'RAB input'!BW$15","v":0},{"$f":"INDEX('RAB input'!BX$240:BX$289, $E1567)/'RAB input'!BX$15","v":0},{"$f":"INDEX('RAB input'!BY$240:BY$289, $E1567)/'RAB input'!BY$15","v":0},{"$f":"INDEX('RAB input'!BZ$240:BZ$289, $E1567)/'RAB input'!BZ$15","v":0},{"$f":"INDEX('RAB input'!CA$240:CA$289, $E1567)/'RAB input'!CA$15","v":0},{"$f":"INDEX('RAB input'!CB$240:CB$289, $E1567)/'RAB input'!CB$15","v":0},{"$f":"INDEX('RAB input'!CC$240:CC$289, $E1567)/'RAB input'!CC$15","v":0},{"$f":"INDEX('RAB input'!CD$240:CD$289, $E1567)/'RAB input'!CD$15","v":0},{"$f":"INDEX('RAB input'!CE$240:CE$289, $E1567)/'RAB input'!CE$15","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1592)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>W$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:V1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>X$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:W1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>Y$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:X1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>Z$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:Y1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AA$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:Z1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AB$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AA1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AC$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AB1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AD$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AC1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AE$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AD1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AF$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AE1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AG$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AF1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AH$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AG1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AI$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AH1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AJ$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AI1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AK$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AJ1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AL$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AK1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AM$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AL1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AN$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AM1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AO$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AN1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AP$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AO1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AQ$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AP1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AR$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AQ1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AS$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AR1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AT$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AS1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AU$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AT1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AV$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AU1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AW$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AV1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AX$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AW1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AY$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AX1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AZ$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AY1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BA$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AZ1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BB$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BA1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BC$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BB1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BD$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BC1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BE$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BD1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BF$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BE1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BG$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BF1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BH$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BG1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BI$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BH1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BJ$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BI1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BK$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BJ1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BL$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BK1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BM$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BL1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BN$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BM1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BO$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BN1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BP$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BO1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BQ$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BP1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BR$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BQ1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BS$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BR1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BT$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BS1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BU$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BT1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BV$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BU1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BW$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BV1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BX$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BW1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BY$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BX1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BZ$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BY1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>CA$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BZ1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>CB$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:CA1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>CC$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:CB1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>CD$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:CC1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>CE$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:CD1592))))","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1619","v":"Asset class 32"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1619, 'RAB input'!$D$25:$D$74, 0))","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1643)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>V$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:U1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>W$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:V1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>X$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:W1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>Y$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:X1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>Z$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:Y1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AA$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:Z1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AB$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AA1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AC$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AB1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AD$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AC1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AE$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AD1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AF$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AE1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AG$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AF1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AH$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AG1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AI$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AH1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AJ$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AI1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AK$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AJ1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AL$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AK1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AM$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AL1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AN$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AM1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AO$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AN1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AP$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AO1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AQ$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AP1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AR$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AQ1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AS$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AR1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AT$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AS1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AU$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AT1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AV$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AU1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AW$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AV1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AX$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AW1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AY$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AX1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AZ$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AY1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BA$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AZ1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BB$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BA1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BC$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BB1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BD$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BC1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BE$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BD1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BF$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BE1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BG$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BF1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BH$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BG1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BI$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BH1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BJ$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BI1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BK$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BJ1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BL$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BK1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BM$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BL1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BN$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BM1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BO$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BN1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BP$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BO1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BQ$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BP1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BR$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BQ1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BS$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BR1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BT$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BS1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BU$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BT1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BV$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BU1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BW$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BV1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BX$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BW1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BY$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BX1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BZ$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BY1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>CA$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BZ1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>CB$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:CA1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>CC$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:CB1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>CD$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:CC1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>CE$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:CD1643))))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1619, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"0 - depreciation"},null,{"$f":"SUM(H1629:H1667)","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,{"$f":"SUM(AN1629:AN1667)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1629:BT1667)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1683)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>J$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:I1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>K$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:J1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>L$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:K1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>M$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:L1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>N$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:M1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>O$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:N1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>P$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:O1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>Q$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:P1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>R$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:Q1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>S$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:R1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>T$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:S1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>U$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:T1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>V$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:U1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>W$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:V1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>X$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:W1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>Y$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:X1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>Z$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:Y1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AA$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:Z1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AB$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AA1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AC$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AB1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AD$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AC1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AE$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AD1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AF$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AE1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AG$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AF1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AH$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AG1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AI$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AH1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AJ$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AI1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AK$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AJ1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AL$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AK1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AM$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AL1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AN$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AM1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AO$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AN1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AP$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AO1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AQ$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AP1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AR$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AQ1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AS$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AR1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AT$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AS1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AU$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AT1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AV$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AU1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AW$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AV1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AX$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AW1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AY$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AX1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AZ$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AY1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BA$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AZ1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BB$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BA1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BC$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BB1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BD$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BC1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BE$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BD1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BF$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BE1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BG$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BF1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BH$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BG1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BI$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BH1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BJ$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BI1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BK$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BJ1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BL$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BK1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BM$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BL1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BN$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BM1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BO$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BN1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BP$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BO1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BQ$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BP1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BR$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BQ1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BS$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BR1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BT$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BS1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BU$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BT1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BV$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BU1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BW$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BV1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BX$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BW1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BY$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BX1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BZ$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BY1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>CA$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BZ1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>CB$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:CA1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>CC$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:CB1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>CD$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:CC1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>CE$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:CD1683))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1693)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>T$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:S1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>U$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:T1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>V$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:U1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>W$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:V1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>X$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:W1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>Y$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:X1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>Z$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:Y1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AA$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:Z1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AB$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AA1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AC$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AB1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AD$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AC1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AE$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AD1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AF$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AE1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AG$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AF1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AH$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AG1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AI$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AH1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AJ$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AI1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AK$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AJ1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AL$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AK1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AM$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AL1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AN$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AM1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AO$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AN1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AP$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AO1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AQ$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AP1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AR$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AQ1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AS$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AR1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AT$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AS1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AU$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AT1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AV$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AU1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AW$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AV1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AX$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AW1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AY$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AX1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AZ$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AY1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BA$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AZ1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BB$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BA1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BC$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BB1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BD$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BC1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BE$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BD1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BF$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BE1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BG$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BF1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BH$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BG1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BI$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BH1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BJ$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BI1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BK$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BJ1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BL$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BK1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BM$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BL1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BN$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BM1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BO$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BN1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BP$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BO1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BQ$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BP1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BR$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BQ1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BS$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BR1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BT$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BS1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BU$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BT1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BV$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BU1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BW$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BV1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BX$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BW1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BY$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BX1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BZ$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BY1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>CA$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BZ1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>CB$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:CA1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>CC$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:CB1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>CD$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:CC1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>CE$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:CD1693))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1723","v":"Asset class 34"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1723, 'RAB input'!$D$25:$D$74, 0))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1738)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>M$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:L1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>N$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:M1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>O$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:N1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>P$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:O1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>Q$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:P1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>R$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:Q1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>S$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:R1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>T$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:S1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>U$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:T1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>V$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:U1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>W$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:V1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>X$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:W1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>Y$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:X1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>Z$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:Y1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AA$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:Z1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AB$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AA1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AC$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AB1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AD$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AC1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AE$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AD1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AF$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AE1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AG$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AF1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AH$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AG1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AI$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AH1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AJ$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AI1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AK$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AJ1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AL$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AK1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AM$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AL1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AN$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AM1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AO$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AN1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AP$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AO1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AQ$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AP1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AR$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AQ1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AS$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AR1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AT$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AS1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AU$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AT1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AV$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AU1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AW$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AV1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AX$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AW1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AY$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AX1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AZ$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AY1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BA$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AZ1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BB$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BA1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BC$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BB1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BD$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BC1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BE$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BD1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BF$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BE1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BG$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BF1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BH$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BG1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BI$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BH1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BJ$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BI1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BK$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BJ1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BL$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BK1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BM$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BL1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BN$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BM1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BO$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BN1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BP$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BO1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BQ$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BP1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BR$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BQ1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BS$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BR1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BT$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BS1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BU$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BT1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BV$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BU1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BW$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BV1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BX$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BW1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BY$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BX1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BZ$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BY1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>CA$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BZ1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>CB$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:CA1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>CC$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:CB1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>CD$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:CC1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>CE$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:CD1738))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1741)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(P$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:O1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:P1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(R$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:Q1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(S$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:R1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(T$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:S1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(U$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:T1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(V$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:U1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(W$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:V1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(X$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:W1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:X1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:Y1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:Z1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AA1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AB1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AC1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AD1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AE1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AF1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AG1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AH1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AI1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AJ1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AK1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AL1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AM1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AN1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AO1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AP1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AQ1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AR1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AS1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AT1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AU1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AV1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AW1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AX1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AY1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AZ1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BA1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BB1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BC1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BD1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BE1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BF1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BG1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BH1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BI1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BJ1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BK1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BL1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BM1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BN1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BO1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BP1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BQ1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BR1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BS1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BT1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BU1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BV1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BW1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BX1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BY1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BZ1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:CA1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:CB1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:CC1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:CD1763)))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1775","v":"Asset class 35"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1775, 'RAB input'!$D$25:$D$74, 0))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1786)","v":"Depreciation of asset adjustments - RAB 2010-11"},null,null,{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(I$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:H1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(J$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:I1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(K$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:J1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(L$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:K1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(M$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:L1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(N$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:M1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(O$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:N1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(P$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:O1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:P1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(R$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:Q1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(S$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:R1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(T$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:S1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(U$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:T1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(V$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:U1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(W$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:V1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(X$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:W1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:X1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:Y1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:Z1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AA1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AB1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AC1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AD1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AE1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AF1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AG1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AH1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AI1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AJ1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AK1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AL1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AM1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AN1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AO1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AP1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AQ1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AR1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AS1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AT1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AU1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AV1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AW1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AX1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AY1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AZ1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BA1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BB1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BC1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BD1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BE1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BF1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BG1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BH1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BI1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BJ1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BK1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BL1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BM1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BN1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BO1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BP1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BQ1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BR1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BS1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BT1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BU1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BV1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BW1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BX1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BY1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BZ1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:CA1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:CB1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:CC1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:CD1808)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1791)","v":"Depreciation of asset adjustments - RAB 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(N$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:M1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(O$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:N1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(P$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:O1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:P1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(R$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:Q1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(S$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:R1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(T$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:S1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(U$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:T1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(V$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:U1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(W$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:V1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(X$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:W1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:X1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:Y1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:Z1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AA1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AB1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AC1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AD1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AE1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AF1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AG1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AH1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AI1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AJ1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AK1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AL1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AM1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AN1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AO1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AP1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AQ1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AR1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AS1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AT1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AU1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AV1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AW1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AX1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AY1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AZ1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BA1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BB1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BC1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BD1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BE1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BF1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BG1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BH1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BI1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BJ1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BK1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BL1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BM1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BN1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BO1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BP1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BQ1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BR1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BS1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BT1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BU1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BV1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BW1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BX1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BY1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BZ1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:CA1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:CB1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:CC1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:CD1813)))","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E1827)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E1827)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E1827)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E1827)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E1827)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E1827)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E1827)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E1827)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E1827)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E1827)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E1827)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E1827)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E1827)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E1827)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E1827)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E1827)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E1827)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E1827)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E1827)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E1827)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E1827)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E1827)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E1827)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E1827)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E1827)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E1827)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E1827)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E1827)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E1827)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E1827)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E1827)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E1827)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E1827)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E1827)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E1827)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E1827)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E1827)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E1827)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E1827)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E1827)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E1827)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E1827)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E1827)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E1827)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E1827)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E1827)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E1827)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E1827)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E1827)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E1827)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E1827)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E1827)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E1827)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E1827)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E1827)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E1827)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E1827)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E1827)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E1827)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E1827)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E1827)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E1827)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E1827)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E1827)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E1827)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E1827)/'RAB input'!BU$15","v":0},{"$f":"INDEX('RAB input'!BV$240:BV$289, $E1827)/'RAB input'!BV$15","v":0},{"$f":"INDEX('RAB input'!BW$240:BW$289, $E1827)/'RAB input'!BW$15","v":0},{"$f":"INDEX('RAB input'!BX$240:BX$289, $E1827)/'RAB input'!BX$15","v":0},{"$f":"INDEX('RAB input'!BY$240:BY$289, $E1827)/'RAB input'!BY$15","v":0},{"$f":"INDEX('RAB input'!BZ$240:BZ$289, $E1827)/'RAB input'!BZ$15","v":0},{"$f":"INDEX('RAB input'!CA$240:CA$289, $E1827)/'RAB input'!CA$15","v":0},{"$f":"INDEX('RAB input'!CB$240:CB$289, $E1827)/'RAB input'!CB$15","v":0},{"$f":"INDEX('RAB input'!CC$240:CC$289, $E1827)/'RAB input'!CC$15","v":0},{"$f":"INDEX('RAB input'!CD$240:CD$289, $E1827)/'RAB input'!CD$15","v":0},{"$f":"INDEX('RAB input'!CE$240:CE$289, $E1827)/'RAB input'!CE$15","v":0}]
[]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1881<>0, IF(G1880<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E1879)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1881<>0, IF(H1880<>\"n/a\", H1880-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I1881<>0, IF(I1880<>\"n/a\", I1880-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J1881<>0, IF(J1880<>\"n/a\", J1880-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K1881<>0, IF(K1880<>\"n/a\", K1880-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L1881<>0, IF(L1880<>\"n/a\", L1880-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M1881<>0, IF(M1880<>\"n/a\", M1880-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N1881<>0, IF(N1880<>\"n/a\", N1880-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O1881<>0, IF(O1880<>\"n/a\", O1880-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P1881<>0, IF(P1880<>\"n/a\", P1880-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q1881<>0, IF(Q1880<>\"n/a\", Q1880-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R1881<>0, IF(R1880<>\"n/a\", R1880-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S1881<>0, IF(S1880<>\"n/a\", S1880-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T1881<>0, IF(T1880<>\"n/a\", T1880-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U1881<>0, IF(U1880<>\"n/a\", U1880-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V1881<>0, IF(V1880<>\"n/a\", V1880-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W1881<>0, IF(W1880<>\"n/a\", W1880-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X1881<>0, IF(X1880<>\"n/a\", X1880-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y1881<>0, IF(Y1880<>\"n/a\", Y1880-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z1881<>0, IF(Z1880<>\"n/a\", Z1880-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA1881<>0, IF(AA1880<>\"n/a\", AA1880-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB1881<>0, IF(AB1880<>\"n/a\", AB1880-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC1881<>0, IF(AC1880<>\"n/a\", AC1880-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD1881<>0, IF(AD1880<>\"n/a\", AD1880-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE1881<>0, IF(AE1880<>\"n/a\", AE1880-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF1881<>0, IF(AF1880<>\"n/a\", AF1880-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG1881<>0, IF(AG1880<>\"n/a\", AG1880-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH1881<>0, IF(AH1880<>\"n/a\", AH1880-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI1881<>0, IF(AI1880<>\"n/a\", AI1880-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1881<>0, IF(AJ1880<>\"n/a\", AJ1880-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK1881<>0, IF(AK1880<>\"n/a\", AK1880-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL1881<>0, IF(AL1880<>\"n/a\", AL1880-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM1881<>0, IF(AM1880<>\"n/a\", AM1880-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN1881<>0, IF(AN1880<>\"n/a\", AN1880-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO1881<>0, IF(AO1880<>\"n/a\", AO1880-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP1881<>0, IF(AP1880<>\"n/a\", AP1880-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1881<>0, IF(AQ1880<>\"n/a\", AQ1880-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR1881<>0, IF(AR1880<>\"n/a\", AR1880-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS1881<>0, IF(AS1880<>\"n/a\", AS1880-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT1881<>0, IF(AT1880<>\"n/a\", AT1880-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU1881<>0, IF(AU1880<>\"n/a\", AU1880-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV1881<>0, IF(AV1880<>\"n/a\", AV1880-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW1881<>0, IF(AW1880<>\"n/a\", AW1880-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX1881<>0, IF(AX1880<>\"n/a\", AX1880-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY1881<>0, IF(AY1880<>\"n/a\", AY1880-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1881<>0, IF(AZ1880<>\"n/a\", AZ1880-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA1881<>0, IF(BA1880<>\"n/a\", BA1880-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB1881<>0, IF(BB1880<>\"n/a\", BB1880-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC1881<>0, IF(BC1880<>\"n/a\", BC1880-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD1881<>0, IF(BD1880<>\"n/a\", BD1880-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE1881<>0, IF(BE1880<>\"n/a\", BE1880-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF1881<>0, IF(BF1880<>\"n/a\", BF1880-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG1881<>0, IF(BG1880<>\"n/a\", BG1880-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH1881<>0, IF(BH1880<>\"n/a\", BH1880-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI1881<>0, IF(BI1880<>\"n/a\", BI1880-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1881<>0, IF(BJ1880<>\"n/a\", BJ1880-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK1881<>0, IF(BK1880<>\"n/a\", BK1880-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL1881<>0, IF(BL1880<>\"n/a\", BL1880-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM1881<>0, IF(BM1880<>\"n/a\", BM1880-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN1881<>0, IF(BN1880<>\"n/a\", BN1880-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO1881<>0, IF(BO1880<>\"n/a\", BO1880-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP1881<>0, IF(BP1880<>\"n/a\", BP1880-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1881<>0, IF(BQ1880<>\"n/a\", BQ1880-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR1881<>0, IF(BR1880<>\"n/a\", BR1880-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS1881<>0, IF(BS1880<>\"n/a\", BS1880-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT1881<>0, IF(BT1880<>\"n/a\", BT1880-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU1881<>0, IF(BU1880<>\"n/a\", BU1880-'RAB input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV1881<>0, IF(BV1880<>\"n/a\", BV1880-'RAB input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW1881<>0, IF(BW1880<>\"n/a\", BW1880-'RAB input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX1881<>0, IF(BX1880<>\"n/a\", BX1880-'RAB input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY1881<>0, IF(BY1880<>\"n/a\", BY1880-'RAB input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ1881<>0, IF(BZ1880<>\"n/a\", BZ1880-'RAB input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA1881<>0, IF(CA1880<>\"n/a\", CA1880-'RAB input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB1881<>0, IF(CB1880<>\"n/a\", CB1880-'RAB input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC1881<>0, IF(CC1880<>\"n/a\", CC1880-'RAB input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD1881<>0, IF(CD1880<>\"n/a\", CD1880-'RAB input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE1881<>0, IF(CE1880<>\"n/a\", CE1880-'RAB input'!CF$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1903)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>V$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:U1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>W$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:V1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>X$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:W1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>Y$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:X1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>Z$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:Y1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AA$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:Z1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AB$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AA1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AC$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AB1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AD$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AC1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AE$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AD1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AF$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AE1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AG$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AF1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AH$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AG1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AI$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AH1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AJ$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AI1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AK$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AJ1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AL$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AK1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AM$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AL1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AN$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AM1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AO$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AN1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AP$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AO1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AQ$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AP1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AR$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AQ1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AS$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AR1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AT$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AS1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AU$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AT1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AV$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AU1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AW$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AV1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AX$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AW1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AY$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AX1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AZ$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AY1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BA$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AZ1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BB$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BA1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BC$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BB1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BD$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BC1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BE$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BD1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BF$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BE1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BG$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BF1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BH$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BG1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BI$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BH1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BJ$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BI1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BK$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BJ1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BL$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BK1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BM$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BL1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BN$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BM1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BO$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BN1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BP$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BO1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BQ$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BP1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BR$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BQ1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BS$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BR1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BT$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BS1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BU$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BT1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BV$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BU1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BW$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BV1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BX$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BW1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BY$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BX1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BZ$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BY1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>CA$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BZ1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>CB$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:CA1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>CC$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:CB1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>CD$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:CC1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>CE$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:CD1903))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1901)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(T$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:S1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(U$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:T1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(V$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:U1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(W$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:V1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(X$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:W1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:X1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:Y1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:Z1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AA1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AB1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AC1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AD1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AE1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AF1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AG1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AH1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AI1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AJ1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AK1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AL1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AM1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AN1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AO1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AP1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AQ1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AR1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AS1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AT1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AU1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AV1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AW1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AX1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AY1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AZ1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BA1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BB1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BC1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BD1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BE1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BF1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BG1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BH1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BI1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BJ1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BK1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BL1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BM1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BN1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BO1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BP1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BQ1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BR1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BS1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BT1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BU1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BV1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BW1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BX1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BY1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BZ1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:CA1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:CB1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:CC1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:CD1923)))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1879, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"0 - depreciation"},null,{"$f":"SUM(H1889:H1927)","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,{"$f":"SUM(AN1889:AN1927)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1889:BT1927)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1949)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>P$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:O1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>Q$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:P1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>R$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:Q1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>S$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:R1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>T$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:S1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>U$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:T1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>V$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:U1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>W$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:V1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>X$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:W1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>Y$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:X1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>Z$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:Y1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AA$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:Z1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AB$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AA1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AC$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AB1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AD$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AC1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AE$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AD1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AF$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AE1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AG$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AF1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AH$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AG1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AI$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AH1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AJ$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AI1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AK$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AJ1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AL$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AK1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AM$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AL1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AN$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AM1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AO$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AN1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AP$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AO1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AQ$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AP1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AR$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AQ1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AS$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AR1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AT$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AS1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AU$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AT1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AV$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AU1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AW$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AV1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AX$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AW1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AY$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AX1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AZ$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AY1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BA$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AZ1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BB$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BA1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BC$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BB1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BD$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BC1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BE$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BD1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BF$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BE1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BG$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BF1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BH$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BG1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BI$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BH1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BJ$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BI1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BK$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BJ1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BL$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BK1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BM$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BL1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BN$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BM1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BO$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BN1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BP$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BO1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BQ$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BP1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BR$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BQ1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BS$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BR1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BT$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BS1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BU$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BT1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BV$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BU1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BW$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BV1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BX$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BW1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BY$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BX1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BZ$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BY1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>CA$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BZ1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>CB$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:CA1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>CC$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:CB1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>CD$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:CC1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>CE$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:CD1949))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1955)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(V$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:U1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(W$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:V1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(X$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:W1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:X1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:Y1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:Z1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AA1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AB1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AC1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AD1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AE1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AF1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AG1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AH1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AI1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AJ1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AK1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AL1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AM1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AN1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AO1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AP1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AQ1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AR1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AS1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AT1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AU1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AV1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AW1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AX1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AY1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AZ1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BA1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BB1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BC1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BD1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BE1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BF1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BG1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BH1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BI1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BJ1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BK1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BL1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BM1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BN1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BO1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BP1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BQ1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BR1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BS1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BT1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BU1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BV1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BW1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BX1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BY1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BZ1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:CA1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:CB1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:CC1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:CD1977)))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1998)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>M$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:L1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>N$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:M1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>O$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:N1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>P$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:O1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>Q$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:P1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>R$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:Q1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>S$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:R1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>T$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:S1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>U$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:T1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>V$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:U1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>W$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:V1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>X$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:W1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>Y$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:X1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>Z$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:Y1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AA$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:Z1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AB$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AA1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AC$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AB1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AD$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AC1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AE$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AD1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AF$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AE1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AG$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AF1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AH$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AG1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AI$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AH1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AJ$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AI1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AK$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AJ1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AL$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AK1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AM$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AL1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AN$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AM1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AO$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AN1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AP$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AO1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AQ$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AP1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AR$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AQ1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AS$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AR1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AT$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AS1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AU$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AT1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AV$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AU1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AW$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AV1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AX$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AW1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AY$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AX1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AZ$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AY1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BA$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AZ1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BB$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BA1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BC$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BB1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BD$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BC1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BE$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BD1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BF$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BE1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BG$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BF1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BH$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BG1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BI$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BH1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BJ$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BI1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BK$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BJ1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BL$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BK1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BM$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BL1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BN$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BM1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BO$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BN1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BP$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BO1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BQ$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BP1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BR$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BQ1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BS$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BR1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BT$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BS1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BU$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BT1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BV$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BU1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BW$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BV1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BX$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BW1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BY$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BX1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BZ$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BY1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>CA$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BZ1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>CB$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:CA1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>CC$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:CB1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>CD$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:CC1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>CE$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:CD1998))))","v":0}]
[]
[]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2059)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>V$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:U2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>W$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:V2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>X$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:W2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>Y$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:X2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>Z$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:Y2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AA$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:Z2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AB$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AA2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AC$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AB2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AD$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AC2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AE$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AD2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AF$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AE2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AG$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AF2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AH$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AG2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AI$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AH2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AJ$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AI2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AK$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AJ2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AL$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AK2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AM$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AL2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AN$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AM2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AO$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AN2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AP$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AO2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AQ$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AP2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AR$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AQ2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AS$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AR2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AT$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AS2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AU$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AT2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AV$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AU2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AW$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AV2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AX$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AW2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AY$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AX2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AZ$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AY2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BA$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AZ2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BB$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BA2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BC$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BB2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BD$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BC2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BE$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BD2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BF$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BE2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BG$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BF2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BH$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BG2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BI$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BH2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BJ$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BI2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BK$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BJ2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BL$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BK2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BM$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BL2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BN$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BM2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BO$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BN2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BP$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BO2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BQ$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BP2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BR$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BQ2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BS$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BR2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BT$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BS2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BU$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BT2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BV$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BU2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BW$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BV2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BX$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BW2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BY$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BX2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BZ$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BY2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>CA$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BZ2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>CB$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:CA2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>CC$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:CB2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>CD$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:CC2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>CE$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:CD2059))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2050)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(M$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:L2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(N$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:M2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(O$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:N2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(P$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:O2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:P2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(R$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:Q2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(S$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:R2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(T$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:S2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(U$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:T2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(V$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:U2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(W$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:V2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(X$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:W2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:X2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:Y2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:Z2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AA2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AB2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AC2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AD2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AE2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AF2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AG2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AH2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AI2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AJ2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AK2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AL2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AM2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AN2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AO2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AP2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AQ2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AR2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AS2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AT2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AU2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AV2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AW2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AX2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AY2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AZ2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BA2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BB2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BC2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BD2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BE2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BF2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BG2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BH2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BI2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BJ2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BK2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BL2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BM2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BN2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BO2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BP2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BQ2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BR2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BS2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BT2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BU2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BV2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BW2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BX2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BY2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BZ2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:CA2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:CB2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:CC2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:CD2072)))","v":0}]
[]
[null,null,null,null,{"$f":"E2116+5","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2116)","v":"Depreciation of t-1 and t-2 adjustment 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=W$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:V2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:V2117)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:V2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=X$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:W2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:W2117)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:W2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=Y$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:X2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:X2117)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:X2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=Z$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:Y2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:Y2117)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:Y2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AA$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:Z2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:Z2117)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:Z2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AB$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AA2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AA2117)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AA2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AC$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AB2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AB2117)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AB2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AD$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AC2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AC2117)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AC2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AE$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AD2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AD2117)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AD2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AF$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AE2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AE2117)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AE2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AG$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AF2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AF2117)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AF2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AH$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AG2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AG2117)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AG2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AI$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AH2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AH2117)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AH2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AJ$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AI2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AI2117)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AI2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AK$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AJ2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AJ2117)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AJ2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AL$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AK2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AK2117)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AK2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AM$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AL2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AL2117)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AL2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AN$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AM2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AM2117)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AM2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AO$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AN2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AN2117)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AN2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AP$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AO2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AO2117)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AO2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AQ$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AP2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AP2117)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AP2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AR$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AQ2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AQ2117)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AQ2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AS$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AR2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AR2117)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AR2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AT$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AS2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AS2117)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AS2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AU$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AT2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AT2117)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AT2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AV$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AU2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AU2117)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AU2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AW$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AV2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AV2117)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AV2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AX$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AW2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AW2117)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AW2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AY$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AX2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AX2117)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AX2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AZ$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AY2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AY2117)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AY2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BA$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AZ2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AZ2117)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AZ2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BB$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BA2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BA2117)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BA2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BC$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BB2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BB2117)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BB2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BD$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BC2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BC2117)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BC2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BE$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BD2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BD2117)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BD2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BF$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BE2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BE2117)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BE2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BG$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BF2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BF2117)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BF2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BH$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BG2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BG2117)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BG2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BI$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BH2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BH2117)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BH2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BJ$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BI2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BI2117)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BI2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BK$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BJ2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BJ2117)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BJ2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BL$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BK2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BK2117)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BK2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BM$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BL2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BL2117)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BL2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BN$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BM2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BM2117)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BM2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BO$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BN2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BN2117)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BN2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BP$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BO2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BO2117)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BO2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BQ$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BP2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BP2117)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BP2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BR$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BQ2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BQ2117)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BQ2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BS$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BR2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BR2117)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BR2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BT$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BS2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BS2117)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BS2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BU$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BT2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BT2117)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BT2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BV$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BU2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BU2117)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BU2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BW$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BV2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BV2117)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BV2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BX$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BW2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BW2117)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BW2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BY$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BX2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BX2117)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BX2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BZ$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BY2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BY2117)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BY2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=CA$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BZ2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BZ2117)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BZ2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=CB$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:CA2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:CA2117)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:CA2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=CC$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:CB2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:CB2117)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:CB2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=CD$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:CC2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:CC2117)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:CC2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=CE$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:CD2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:CD2117)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:CD2117)))))), 0)","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G2141<>0, IF(G2140<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E2139)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H2141<>0, IF(H2140<>\"n/a\", H2140-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I2141<>0, IF(I2140<>\"n/a\", I2140-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J2141<>0, IF(J2140<>\"n/a\", J2140-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K2141<>0, IF(K2140<>\"n/a\", K2140-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L2141<>0, IF(L2140<>\"n/a\", L2140-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M2141<>0, IF(M2140<>\"n/a\", M2140-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N2141<>0, IF(N2140<>\"n/a\", N2140-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O2141<>0, IF(O2140<>\"n/a\", O2140-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P2141<>0, IF(P2140<>\"n/a\", P2140-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q2141<>0, IF(Q2140<>\"n/a\", Q2140-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R2141<>0, IF(R2140<>\"n/a\", R2140-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S2141<>0, IF(S2140<>\"n/a\", S2140-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T2141<>0, IF(T2140<>\"n/a\", T2140-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U2141<>0, IF(U2140<>\"n/a\", U2140-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V2141<>0, IF(V2140<>\"n/a\", V2140-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W2141<>0, IF(W2140<>\"n/a\", W2140-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X2141<>0, IF(X2140<>\"n/a\", X2140-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y2141<>0, IF(Y2140<>\"n/a\", Y2140-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z2141<>0, IF(Z2140<>\"n/a\", Z2140-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA2141<>0, IF(AA2140<>\"n/a\", AA2140-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB2141<>0, IF(AB2140<>\"n/a\", AB2140-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC2141<>0, IF(AC2140<>\"n/a\", AC2140-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD2141<>0, IF(AD2140<>\"n/a\", AD2140-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE2141<>0, IF(AE2140<>\"n/a\", AE2140-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF2141<>0, IF(AF2140<>\"n/a\", AF2140-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG2141<>0, IF(AG2140<>\"n/a\", AG2140-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH2141<>0, IF(AH2140<>\"n/a\", AH2140-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI2141<>0, IF(AI2140<>\"n/a\", AI2140-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ2141<>0, IF(AJ2140<>\"n/a\", AJ2140-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK2141<>0, IF(AK2140<>\"n/a\", AK2140-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL2141<>0, IF(AL2140<>\"n/a\", AL2140-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM2141<>0, IF(AM2140<>\"n/a\", AM2140-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN2141<>0, IF(AN2140<>\"n/a\", AN2140-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO2141<>0, IF(AO2140<>\"n/a\", AO2140-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP2141<>0, IF(AP2140<>\"n/a\", AP2140-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ2141<>0, IF(AQ2140<>\"n/a\", AQ2140-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR2141<>0, IF(AR2140<>\"n/a\", AR2140-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS2141<>0, IF(AS2140<>\"n/a\", AS2140-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT2141<>0, IF(AT2140<>\"n/a\", AT2140-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU2141<>0, IF(AU2140<>\"n/a\", AU2140-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV2141<>0, IF(AV2140<>\"n/a\", AV2140-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW2141<>0, IF(AW2140<>\"n/a\", AW2140-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX2141<>0, IF(AX2140<>\"n/a\", AX2140-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY2141<>0, IF(AY2140<>\"n/a\", AY2140-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ2141<>0, IF(AZ2140<>\"n/a\", AZ2140-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA2141<>0, IF(BA2140<>\"n/a\", BA2140-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB2141<>0, IF(BB2140<>\"n/a\", BB2140-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC2141<>0, IF(BC2140<>\"n/a\", BC2140-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD2141<>0, IF(BD2140<>\"n/a\", BD2140-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE2141<>0, IF(BE2140<>\"n/a\", BE2140-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF2141<>0, IF(BF2140<>\"n/a\", BF2140-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG2141<>0, IF(BG2140<>\"n/a\", BG2140-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH2141<>0, IF(BH2140<>\"n/a\", BH2140-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI2141<>0, IF(BI2140<>\"n/a\", BI2140-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ2141<>0, IF(BJ2140<>\"n/a\", BJ2140-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK2141<>0, IF(BK2140<>\"n/a\", BK2140-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL2141<>0, IF(BL2140<>\"n/a\", BL2140-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM2141<>0, IF(BM2140<>\"n/a\", BM2140-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN2141<>0, IF(BN2140<>\"n/a\", BN2140-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO2141<>0, IF(BO2140<>\"n/a\", BO2140-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP2141<>0, IF(BP2140<>\"n/a\", BP2140-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ2141<>0, IF(BQ2140<>\"n/a\", BQ2140-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR2141<>0, IF(BR2140<>\"n/a\", BR2140-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS2141<>0, IF(BS2140<>\"n/a\", BS2140-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT2141<>0, IF(BT2140<>\"n/a\", BT2140-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU2141<>0, IF(BU2140<>\"n/a\", BU2140-'RAB input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV2141<>0, IF(BV2140<>\"n/a\", BV2140-'RAB input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW2141<>0, IF(BW2140<>\"n/a\", BW2140-'RAB input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX2141<>0, IF(BX2140<>\"n/a\", BX2140-'RAB input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY2141<>0, IF(BY2140<>\"n/a\", BY2140-'RAB input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ2141<>0, IF(BZ2140<>\"n/a\", BZ2140-'RAB input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA2141<>0, IF(CA2140<>\"n/a\", CA2140-'RAB input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB2141<>0, IF(CB2140<>\"n/a\", CB2140-'RAB input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC2141<>0, IF(CC2140<>\"n/a\", CC2140-'RAB input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD2141<>0, IF(CD2140<>\"n/a\", CD2140-'RAB input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE2141<>0, IF(CE2140<>\"n/a\", CE2140-'RAB input'!CF$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,{"$f":"E2149+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2150)","v":"Depreciation of net capex 2010-11"},null,null,{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>I$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:H2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>J$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:I2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>K$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:J2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>L$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:K2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>M$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:L2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>N$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:M2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>O$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:N2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>P$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:O2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>Q$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:P2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>R$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:Q2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>S$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:R2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>T$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:S2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>U$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:T2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>V$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:U2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>W$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:V2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>X$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:W2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>Y$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:X2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>Z$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:Y2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AA$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:Z2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AB$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AA2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AC$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AB2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AD$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AC2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AE$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AD2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AF$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AE2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AG$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AF2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AH$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AG2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AI$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AH2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AJ$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AI2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AK$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AJ2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AL$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AK2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AM$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AL2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AN$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AM2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AO$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AN2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AP$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AO2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AQ$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AP2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AR$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AQ2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AS$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AR2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AT$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AS2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AU$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AT2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AV$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AU2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AW$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AV2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AX$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AW2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AY$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AX2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AZ$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AY2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BA$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AZ2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BB$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BA2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BC$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BB2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BD$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BC2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BE$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BD2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BF$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BE2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BG$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BF2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BH$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BG2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BI$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BH2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BJ$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BI2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BK$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BJ2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BL$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BK2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BM$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BL2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BN$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BM2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BO$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BN2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BP$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BO2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BQ$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BP2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BR$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BQ2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BS$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BR2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BT$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BS2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BU$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BT2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BV$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BU2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BW$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BV2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BX$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BW2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BY$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BX2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BZ$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BY2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>CA$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BZ2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>CB$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:CA2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>CC$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:CB2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>CD$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:CC2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>CE$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:CD2150))))","v":0}]
[null,null,null,null,{"$f":"E2154","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2166)","v":"Depreciation of t-1 and t-2 adjustment 2009-10"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=M$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:L2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:L2167)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:L2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=N$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:M2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:M2167)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:M2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=O$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:N2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:N2167)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:N2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=P$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:O2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:O2167)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:O2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=Q$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:P2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:P2167)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:P2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=R$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:Q2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:Q2167)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:Q2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=S$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:R2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:R2167)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:R2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=T$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:S2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:S2167)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:S2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=U$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:T2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:T2167)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:T2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=V$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:U2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:U2167)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:U2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=W$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:V2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:V2167)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:V2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=X$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:W2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:W2167)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:W2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=Y$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:X2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:X2167)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:X2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=Z$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:Y2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:Y2167)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:Y2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AA$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:Z2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:Z2167)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:Z2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AB$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AA2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AA2167)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AA2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AC$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AB2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AB2167)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AB2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AD$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AC2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AC2167)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AC2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AE$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AD2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AD2167)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AD2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AF$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AE2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AE2167)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AE2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AG$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AF2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AF2167)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AF2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AH$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AG2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AG2167)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AG2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AI$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AH2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AH2167)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AH2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AJ$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AI2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AI2167)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AI2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AK$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AJ2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AJ2167)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AJ2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AL$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AK2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AK2167)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AK2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AM$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AL2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AL2167)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AL2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AN$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AM2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AM2167)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AM2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AO$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AN2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AN2167)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AN2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AP$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AO2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AO2167)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AO2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AQ$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AP2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AP2167)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AP2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AR$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AQ2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AQ2167)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AQ2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AS$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AR2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AR2167)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AR2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AT$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AS2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AS2167)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AS2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AU$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AT2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AT2167)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AT2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AV$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AU2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AU2167)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AU2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AW$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AV2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AV2167)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AV2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AX$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AW2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AW2167)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AW2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AY$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AX2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AX2167)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AX2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AZ$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AY2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AY2167)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AY2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BA$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AZ2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AZ2167)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AZ2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BB$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BA2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BA2167)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BA2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BC$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BB2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BB2167)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BB2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BD$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BC2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BC2167)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BC2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BE$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BD2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BD2167)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BD2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BF$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BE2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BE2167)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BE2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BG$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BF2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BF2167)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BF2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BH$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BG2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BG2167)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BG2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BI$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BH2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BH2167)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BH2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BJ$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BI2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BI2167)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BI2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BK$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BJ2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BJ2167)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BJ2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BL$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BK2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BK2167)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BK2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BM$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BL2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BL2167)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BL2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BN$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BM2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BM2167)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BM2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BO$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BN2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BN2167)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BN2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BP$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BO2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BO2167)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BO2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BQ$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BP2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BP2167)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BP2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BR$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BQ2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BQ2167)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BQ2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BS$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BR2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BR2167)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BR2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BT$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BS2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BS2167)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BS2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BU$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BT2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BT2167)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BT2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BV$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BU2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BU2167)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BU2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BW$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BV2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BV2167)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BV2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BX$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BW2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BW2167)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BW2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BY$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BX2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BX2167)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BX2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BZ$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BY2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BY2167)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BY2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=CA$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BZ2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BZ2167)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BZ2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=CB$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:CA2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:CA2167)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:CA2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=CC$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:CB2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:CB2167)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:CB2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=CD$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:CC2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:CC2167)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:CC2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=CE$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:CD2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:CD2167)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:CD2167)))))), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E2191)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E2191)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E2191)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E2191)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E2191)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E2191)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E2191)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E2191)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E2191)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E2191)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E2191)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E2191)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E2191)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E2191)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E2191)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E2191)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E2191)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E2191)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E2191)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E2191)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E2191)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E2191)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E2191)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E2191)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E2191)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E2191)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E2191)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E2191)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E2191)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E2191)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E2191)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E2191)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E2191)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E2191)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E2191)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E2191)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E2191)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E2191)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E2191)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E2191)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E2191)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E2191)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E2191)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E2191)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E2191)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E2191)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E2191)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E2191)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E2191)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E2191)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E2191)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E2191)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E2191)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E2191)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E2191)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E2191)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E2191)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E2191)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E2191)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E2191)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E2191)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E2191)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E2191)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E2191)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E2191)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E2191)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E2191)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BU$401:BU$450,$E2191)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BV$401:BV$450,$E2191)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BW$401:BW$450,$E2191)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BX$401:BX$450,$E2191)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BY$401:BY$450,$E2191)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!BZ$401:BZ$450,$E2191)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CA$401:CA$450,$E2191)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0},{"$f":"IF('RAB input'!CD$11=\"\", 0, INDEX('RAB input'!CB$401:CB$450,$E2191)/'RAB input'!CC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CD$11, 2))/'RAB input'!CC$20-1))","v":0},{"$f":"IF('RAB input'!CE$11=\"\", 0, INDEX('RAB input'!CC$401:CC$450,$E2191)/'RAB input'!CD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CE$11, 2))/'RAB input'!CD$20-1))","v":0},{"$f":"IF('RAB input'!CF$11=\"\", 0, INDEX('RAB input'!CD$401:CD$450,$E2191)/'RAB input'!CE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CF$11, 2))/'RAB input'!CE$20-1))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2212)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>S$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:R2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>T$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:S2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>U$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:T2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>V$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:U2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>W$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:V2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>X$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:W2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>Y$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:X2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>Z$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:Y2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AA$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:Z2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AB$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AA2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AC$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AB2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AD$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AC2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AE$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AD2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AF$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AE2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AG$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AF2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AH$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AG2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AI$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AH2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AJ$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AI2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AK$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AJ2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AL$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AK2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AM$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AL2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AN$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AM2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AO$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AN2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AP$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AO2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AQ$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AP2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AR$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AQ2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AS$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AR2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AT$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AS2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AU$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AT2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AV$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AU2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AW$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AV2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AX$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AW2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AY$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AX2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AZ$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AY2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BA$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AZ2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BB$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BA2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BC$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BB2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BD$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BC2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BE$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BD2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BF$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BE2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BG$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BF2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BH$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BG2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BI$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BH2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BJ$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BI2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BK$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BJ2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BL$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BK2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BM$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BL2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BN$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BM2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BO$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BN2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BP$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BO2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BQ$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BP2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BR$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BQ2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BS$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BR2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BT$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BS2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BU$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BT2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BV$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BU2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BW$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BV2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BX$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BW2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BY$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BX2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BZ$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BY2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>CA$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BZ2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>CB$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:CA2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>CC$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:CB2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>CD$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:CC2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>CE$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:CD2212))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2215)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(V$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:U2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(W$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:V2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(X$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:W2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:X2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:Y2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:Z2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AA2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AB2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AC2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AD2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AE2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AF2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AG2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AH2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AI2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AJ2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AK2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AL2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AM2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AN2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AO2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AP2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AQ2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AR2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AS2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AT2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AU2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AV2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AW2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AX2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AY2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AZ2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BA2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BB2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BC2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BD2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BE2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BF2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BG2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BH2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BI2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BJ2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BK2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BL2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BM2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BN2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BO2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BP2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BQ2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BR2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BS2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BT2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BU2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BV2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BW2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BX2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BY2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BZ2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:CA2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:CB2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:CC2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:CD2237)))","v":0}]
[]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2262)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>Q$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:P2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>R$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:Q2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>S$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:R2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>T$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:S2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>U$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:T2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>V$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:U2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>W$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:V2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>X$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:W2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>Y$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:X2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>Z$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:Y2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AA$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:Z2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AB$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AA2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AC$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AB2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AD$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AC2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AE$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AD2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AF$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AE2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AG$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AF2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AH$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AG2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AI$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AH2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AJ$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AI2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AK$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AJ2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AL$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AK2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AM$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AL2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AN$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AM2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AO$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AN2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AP$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AO2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AQ$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AP2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AR$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AQ2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AS$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AR2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AT$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AS2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AU$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AT2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AV$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AU2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AW$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AV2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AX$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AW2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AY$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AX2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AZ$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AY2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BA$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AZ2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BB$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BA2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BC$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BB2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BD$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BC2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BE$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BD2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BF$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BE2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BG$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BF2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BH$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BG2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BI$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BH2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BJ$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BI2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BK$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BJ2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BL$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BK2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BM$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BL2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BN$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BM2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BO$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BN2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BP$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BO2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BQ$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BP2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BR$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BQ2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BS$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BR2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BT$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BS2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BU$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BT2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BV$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BU2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BW$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BV2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BX$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BW2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BY$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BX2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BZ$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BY2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>CA$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BZ2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>CB$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:CA2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>CC$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:CB2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>CD$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:CC2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>CE$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:CD2262))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2264)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(S$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:R2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(T$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:S2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(U$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:T2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(V$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:U2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(W$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:V2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(X$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:W2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:X2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:Y2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:Z2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AA2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AB2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AC2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AD2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AE2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AF2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AG2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AH2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AI2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AJ2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AK2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AL2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AM2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AN2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AO2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AP2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AQ2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AR2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AS2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AT2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AU2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AV2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AW2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AX2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AY2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AZ2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BA2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BB2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BC2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BD2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BE2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BF2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BG2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BH2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BI2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BJ2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BK2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BL2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BM2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BN2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BO2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BP2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BQ2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BR2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BS2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BT2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BU2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BV2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BW2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BX2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BY2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BZ2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:CA2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:CB2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:CC2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:CD2286)))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2307)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>J$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:I2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>K$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:J2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>L$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:K2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>M$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:L2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>N$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:M2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>O$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:N2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>P$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:O2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>Q$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:P2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>R$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:Q2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>S$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:R2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>T$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:S2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>U$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:T2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>V$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:U2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>W$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:V2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>X$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:W2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>Y$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:X2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>Z$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:Y2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AA$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:Z2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AB$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AA2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AC$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AB2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AD$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AC2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AE$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AD2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AF$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AE2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AG$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AF2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AH$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AG2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AI$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AH2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AJ$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AI2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AK$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AJ2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AL$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AK2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AM$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AL2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AN$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AM2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AO$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AN2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AP$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AO2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AQ$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AP2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AR$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AQ2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AS$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AR2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AT$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AS2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AU$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AT2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AV$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AU2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AW$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AV2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AX$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AW2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AY$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AX2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AZ$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AY2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BA$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AZ2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BB$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BA2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BC$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BB2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BD$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BC2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BE$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BD2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BF$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BE2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BG$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BF2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BH$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BG2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BI$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BH2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BJ$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BI2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BK$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BJ2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BL$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BK2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BM$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BL2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BN$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BM2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BO$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BN2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BP$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BO2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BQ$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BP2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BR$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BQ2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BS$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BR2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BT$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BS2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BU$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BT2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BV$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BU2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BW$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BV2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BX$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BW2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BY$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BX2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BZ$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BY2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>CA$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BZ2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>CB$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:CA2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>CC$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:CB2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>CD$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:CC2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>CE$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:CD2307))))","v":0}]
[null,null,null,null,{"$f":"E2324+5","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2324)","v":"Depreciation of t-1 and t-2 adjustment 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=W$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:V2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:V2325)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:V2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=X$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:W2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:W2325)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:W2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=Y$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:X2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:X2325)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:X2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=Z$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:Y2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:Y2325)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:Y2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AA$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:Z2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:Z2325)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:Z2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AB$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AA2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AA2325)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AA2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AC$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AB2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AB2325)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AB2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AD$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AC2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AC2325)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AC2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AE$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AD2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AD2325)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AD2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AF$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AE2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AE2325)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AE2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AG$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AF2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AF2325)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AF2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AH$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AG2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AG2325)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AG2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AI$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AH2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AH2325)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AH2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AJ$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AI2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AI2325)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AI2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AK$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AJ2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AJ2325)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AJ2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AL$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AK2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AK2325)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AK2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AM$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AL2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AL2325)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AL2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AN$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AM2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AM2325)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AM2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AO$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AN2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AN2325)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AN2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AP$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AO2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AO2325)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AO2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AQ$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AP2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AP2325)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AP2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AR$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AQ2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AQ2325)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AQ2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AS$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AR2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AR2325)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AR2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AT$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AS2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AS2325)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AS2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AU$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AT2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AT2325)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AT2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AV$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AU2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AU2325)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AU2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AW$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AV2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AV2325)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AV2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AX$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AW2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AW2325)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AW2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AY$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AX2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AX2325)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AX2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AZ$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AY2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AY2325)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AY2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BA$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AZ2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AZ2325)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AZ2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BB$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BA2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BA2325)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BA2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BC$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BB2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BB2325)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BB2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BD$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BC2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BC2325)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BC2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BE$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BD2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BD2325)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BD2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BF$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BE2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BE2325)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BE2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BG$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BF2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BF2325)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BF2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BH$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BG2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BG2325)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BG2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BI$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BH2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BH2325)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BH2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BJ$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BI2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BI2325)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BI2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BK$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BJ2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BJ2325)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BJ2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BL$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BK2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BK2325)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BK2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BM$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BL2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BL2325)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BL2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BN$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BM2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BM2325)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BM2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BO$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BN2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BN2325)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BN2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BP$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BO2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BO2325)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BO2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BQ$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BP2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BP2325)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BP2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BR$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BQ2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BQ2325)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BQ2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BS$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BR2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BR2325)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BR2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BT$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BS2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BS2325)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BS2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BU$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BT2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BT2325)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BT2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BV$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BU2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BU2325)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BU2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BW$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BV2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BV2325)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BV2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BX$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BW2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BW2325)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BW2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BY$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BX2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BX2325)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BX2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BZ$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BY2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BY2325)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BY2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=CA$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BZ2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BZ2325)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BZ2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=CB$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:CA2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:CA2325)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:CA2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=CC$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:CB2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:CB2325)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:CB2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=CD$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:CC2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:CC2325)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:CC2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=CE$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:CD2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:CD2325)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:CD2325)))))), 0)","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G2351<>0, IF(G2348<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E2347)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H2351<>0, IF(H2348<>\"n/a\", H2348-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I2351<>0, IF(I2348<>\"n/a\", I2348-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J2351<>0, IF(J2348<>\"n/a\", J2348-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K2351<>0, IF(K2348<>\"n/a\", K2348-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L2351<>0, IF(L2348<>\"n/a\", L2348-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M2351<>0, IF(M2348<>\"n/a\", M2348-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N2351<>0, IF(N2348<>\"n/a\", N2348-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O2351<>0, IF(O2348<>\"n/a\", O2348-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P2351<>0, IF(P2348<>\"n/a\", P2348-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q2351<>0, IF(Q2348<>\"n/a\", Q2348-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R2351<>0, IF(R2348<>\"n/a\", R2348-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S2351<>0, IF(S2348<>\"n/a\", S2348-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T2351<>0, IF(T2348<>\"n/a\", T2348-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U2351<>0, IF(U2348<>\"n/a\", U2348-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V2351<>0, IF(V2348<>\"n/a\", V2348-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W2351<>0, IF(W2348<>\"n/a\", W2348-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X2351<>0, IF(X2348<>\"n/a\", X2348-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y2351<>0, IF(Y2348<>\"n/a\", Y2348-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z2351<>0, IF(Z2348<>\"n/a\", Z2348-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA2351<>0, IF(AA2348<>\"n/a\", AA2348-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB2351<>0, IF(AB2348<>\"n/a\", AB2348-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC2351<>0, IF(AC2348<>\"n/a\", AC2348-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD2351<>0, IF(AD2348<>\"n/a\", AD2348-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE2351<>0, IF(AE2348<>\"n/a\", AE2348-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF2351<>0, IF(AF2348<>\"n/a\", AF2348-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG2351<>0, IF(AG2348<>\"n/a\", AG2348-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH2351<>0, IF(AH2348<>\"n/a\", AH2348-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI2351<>0, IF(AI2348<>\"n/a\", AI2348-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ2351<>0, IF(AJ2348<>\"n/a\", AJ2348-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK2351<>0, IF(AK2348<>\"n/a\", AK2348-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL2351<>0, IF(AL2348<>\"n/a\", AL2348-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM2351<>0, IF(AM2348<>\"n/a\", AM2348-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN2351<>0, IF(AN2348<>\"n/a\", AN2348-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO2351<>0, IF(AO2348<>\"n/a\", AO2348-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP2351<>0, IF(AP2348<>\"n/a\", AP2348-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ2351<>0, IF(AQ2348<>\"n/a\", AQ2348-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR2351<>0, IF(AR2348<>\"n/a\", AR2348-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS2351<>0, IF(AS2348<>\"n/a\", AS2348-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT2351<>0, IF(AT2348<>\"n/a\", AT2348-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU2351<>0, IF(AU2348<>\"n/a\", AU2348-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV2351<>0, IF(AV2348<>\"n/a\", AV2348-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW2351<>0, IF(AW2348<>\"n/a\", AW2348-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX2351<>0, IF(AX2348<>\"n/a\", AX2348-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY2351<>0, IF(AY2348<>\"n/a\", AY2348-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ2351<>0, IF(AZ2348<>\"n/a\", AZ2348-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA2351<>0, IF(BA2348<>\"n/a\", BA2348-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB2351<>0, IF(BB2348<>\"n/a\", BB2348-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC2351<>0, IF(BC2348<>\"n/a\", BC2348-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD2351<>0, IF(BD2348<>\"n/a\", BD2348-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE2351<>0, IF(BE2348<>\"n/a\", BE2348-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF2351<>0, IF(BF2348<>\"n/a\", BF2348-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG2351<>0, IF(BG2348<>\"n/a\", BG2348-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH2351<>0, IF(BH2348<>\"n/a\", BH2348-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI2351<>0, IF(BI2348<>\"n/a\", BI2348-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ2351<>0, IF(BJ2348<>\"n/a\", BJ2348-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK2351<>0, IF(BK2348<>\"n/a\", BK2348-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL2351<>0, IF(BL2348<>\"n/a\", BL2348-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM2351<>0, IF(BM2348<>\"n/a\", BM2348-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN2351<>0, IF(BN2348<>\"n/a\", BN2348-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO2351<>0, IF(BO2348<>\"n/a\", BO2348-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP2351<>0, IF(BP2348<>\"n/a\", BP2348-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ2351<>0, IF(BQ2348<>\"n/a\", BQ2348-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR2351<>0, IF(BR2348<>\"n/a\", BR2348-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS2351<>0, IF(BS2348<>\"n/a\", BS2348-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT2351<>0, IF(BT2348<>\"n/a\", BT2348-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU2351<>0, IF(BU2348<>\"n/a\", BU2348-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BV2351<>0, IF(BV2348<>\"n/a\", BV2348-'RAB input'!BW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BW2351<>0, IF(BW2348<>\"n/a\", BW2348-'RAB input'!BX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BX2351<>0, IF(BX2348<>\"n/a\", BX2348-'RAB input'!BY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BY2351<>0, IF(BY2348<>\"n/a\", BY2348-'RAB input'!BZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BZ2351<>0, IF(BZ2348<>\"n/a\", BZ2348-'RAB input'!CA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CA2351<>0, IF(CA2348<>\"n/a\", CA2348-'RAB input'!CB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CB2351<>0, IF(CB2348<>\"n/a\", CB2348-'RAB input'!CC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CC2351<>0, IF(CC2348<>\"n/a\", CC2348-'RAB input'!CD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CD2351<>0, IF(CD2348<>\"n/a\", CD2348-'RAB input'!CE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CE2351<>0, IF(CE2348<>\"n/a\", CE2348-'RAB input'!CF$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,{"$f":"E2376+5","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2376)","v":"Depreciation of t-1 and t-2 adjustment 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=W$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:V2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:V2377)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:V2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=X$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:W2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:W2377)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:W2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=Y$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:X2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:X2377)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:X2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=Z$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:Y2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:Y2377)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:Y2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AA$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:Z2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:Z2377)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:Z2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AB$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AA2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AA2377)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AA2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AC$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AB2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AB2377)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AB2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AD$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AC2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AC2377)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AC2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AE$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AD2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AD2377)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AD2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AF$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AE2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AE2377)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AE2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AG$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AF2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AF2377)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AF2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AH$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AG2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AG2377)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AG2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AI$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AH2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AH2377)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AH2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AJ$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AI2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AI2377)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AI2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AK$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AJ2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AJ2377)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AJ2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AL$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AK2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AK2377)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AK2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AM$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AL2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AL2377)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AL2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AN$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AM2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AM2377)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AM2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AO$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AN2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AN2377)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AN2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AP$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AO2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AO2377)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AO2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AQ$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AP2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AP2377)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AP2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AR$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AQ2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AQ2377)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AQ2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AS$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AR2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AR2377)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AR2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AT$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AS2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AS2377)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AS2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AU$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AT2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AT2377)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AT2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AV$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AU2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AU2377)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AU2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AW$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AV2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AV2377)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AV2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AX$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AW2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AW2377)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AW2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AY$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AX2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AX2377)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AX2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AZ$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AY2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AY2377)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AY2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BA$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AZ2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AZ2377)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AZ2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BB$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BA2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BA2377)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BA2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BC$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BB2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BB2377)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BB2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BD$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BC2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BC2377)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BC2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BE$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BD2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BD2377)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BD2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BF$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BE2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BE2377)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BE2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BG$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BF2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BF2377)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BF2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BH$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BG2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BG2377)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BG2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BI$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BH2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BH2377)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BH2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BJ$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BI2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BI2377)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BI2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BK$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BJ2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BJ2377)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BJ2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BL$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BK2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BK2377)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BK2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BM$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BL2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BL2377)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BL2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BN$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BM2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BM2377)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BM2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BO$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BN2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BN2377)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BN2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BP$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BO2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BO2377)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BO2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BQ$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BP2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BP2377)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BP2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BR$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BQ2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BQ2377)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BQ2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BS$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BR2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BR2377)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BR2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BT$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BS2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BS2377)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BS2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BU$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BT2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BT2377)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BT2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BV$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BU2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BU2377)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BU2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BW$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BV2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BV2377)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BV2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BX$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BW2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BW2377)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BW2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BY$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BX2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BX2377)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BX2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BZ$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BY2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BY2377)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BY2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=CA$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BZ2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BZ2377)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BZ2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=CB$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:CA2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:CA2377)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:CA2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=CC$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:CB2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:CB2377)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:CB2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=CD$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:CC2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:CC2377)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:CC2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=CE$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:CD2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:CD2377)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:CD2377)))))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2368)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(S$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:R2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(T$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:S2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(U$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:T2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(V$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:U2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(W$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:V2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(X$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:W2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:X2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:Y2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:Z2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AA2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AB2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AC2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AD2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AE2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AF2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AG2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AH2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AI2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AJ2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AK2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AL2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AM2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AN2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AO2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AP2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AQ2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AR2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AS2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AT2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AU2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AV2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AW2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AX2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AY2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AZ2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BA2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BB2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BC2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BD2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BE2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BF2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BG2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BH2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BI2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BJ2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BK2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BL2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BM2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BN2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BO2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BP2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BQ2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BR2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BS2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BT2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BU2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BV2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BW2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BX2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BY2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BZ2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:CA2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:CB2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:CC2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:CD2390)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G2401<>0, IF(G2400<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E2399)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H2401<>0, IF(H2400<>\"n/a\", H2400-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I2401<>0, IF(I2400<>\"n/a\", I2400-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J2401<>0, IF(J2400<>\"n/a\", J2400-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K2401<>0, IF(K2400<>\"n/a\", K2400-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L2401<>0, IF(L2400<>\"n/a\", L2400-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M2401<>0, IF(M2400<>\"n/a\", M2400-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N2401<>0, IF(N2400<>\"n/a\", N2400-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O2401<>0, IF(O2400<>\"n/a\", O2400-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P2401<>0, IF(P2400<>\"n/a\", P2400-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q2401<>0, IF(Q2400<>\"n/a\", Q2400-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R2401<>0, IF(R2400<>\"n/a\", R2400-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S2401<>0, IF(S2400<>\"n/a\", S2400-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T2401<>0, IF(T2400<>\"n/a\", T2400-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U2401<>0, IF(U2400<>\"n/a\", U2400-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V2401<>0, IF(V2400<>\"n/a\", V2400-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W2401<>0, IF(W2400<>\"n/a\", W2400-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X2401<>0, IF(X2400<>\"n/a\", X2400-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y2401<>0, IF(Y2400<>\"n/a\", Y2400-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z2401<>0, IF(Z2400<>\"n/a\", Z2400-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA2401<>0, IF(AA2400<>\"n/a\", AA2400-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB2401<>0, IF(AB2400<>\"n/a\", AB2400-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC2401<>0, IF(AC2400<>\"n/a\", AC2400-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD2401<>0, IF(AD2400<>\"n/a\", AD2400-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE2401<>0, IF(AE2400<>\"n/a\", AE2400-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF2401<>0, IF(AF2400<>\"n/a\", AF2400-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG2401<>0, IF(AG2400<>\"n/a\", AG2400-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH2401<>0, IF(AH2400<>\"n/a\", AH2400-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI2401<>0, IF(AI2400<>\"n/a\", AI2400-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ2401<>0, IF(AJ2400<>\"n/a\", AJ2400-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK2401<>0, IF(AK2400<>\"n/a\", AK2400-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL2401<>0, IF(AL2400<>\"n/a\", AL2400-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM2401<>0, IF(AM2400<>\"n/a\", AM2400-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN2401<>0, IF(AN2400<>\"n/a\", AN2400-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO2401<>0, IF(AO2400<>\"n/a\", AO2400-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP2401<>0, IF(AP2400<>\"n/a\", AP2400-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ2401<>0, IF(AQ2400<>\"n/a\", AQ2400-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR2401<>0, IF(AR2400<>\"n/a\", AR2400-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS2401<>0, IF(AS2400<>\"n/a\", AS2400-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT2401<>0, IF(AT2400<>\"n/a\", AT2400-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU2401<>0, IF(AU2400<>\"n/a\", AU2400-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV2401<>0, IF(AV2400<>\"n/a\", AV2400-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW2401<>0, IF(AW2400<>\"n/a\", AW2400-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX2401<>0, IF(AX2400<>\"n/a\", AX2400-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY2401<>0, IF(AY2400<>\"n/a\", AY2400-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ2401<>0, IF(AZ2400<>\"n/a\", AZ2400-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA2401<>0, IF(BA2400<>\"n/a\", BA2400-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB2401<>0, IF(BB2400<>\"n/a\", BB2400-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC2401<>0, IF(BC2400<>\"n/a\", BC2400-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD2401<>0, IF(BD2400<>\"n/a\", BD2400-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE2401<>0, IF(BE2400<>\"n/a\", BE2400-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF2401<>0, IF(BF2400<>\"n/a\", BF2400-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG2401<>0, IF(BG2400<>\"n/a\", BG2400-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH2401<>0, IF(BH2400<>\"n/a\", BH2400-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI2401<>0, IF(BI2400<>\"n/a\", BI2400-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ2401<>0, IF(BJ2400<>\"n/a\", BJ2400-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK2401<>0, IF(BK2400<>\"n/a\", BK2400-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL2401<>0, IF(BL2400<>\"n/a\", BL2400-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM2401<>0, IF(BM2400<>\"n/a\", BM2400-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN2401<>0, IF(BN2400<>\"n/a\", BN2400-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO2401<>0, IF(BO2400<>\"n/a\", BO2400-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP2401<>0, IF(BP2400<>\"n/a\", BP2400-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ2401<>0, IF(BQ2400<>\"n/a\", BQ2400-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR2401<>0, IF(BR2400<>\"n/a\", BR2400-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS2401<>0, IF(BS2400<>\"n/a\", BS2400-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT2401<>0, IF(BT2400<>\"n/a\", BT2400-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU2401<>0, IF(BU2400<>\"n/a\", BU2400-'RAB input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV2401<>0, IF(BV2400<>\"n/a\", BV2400-'RAB input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW2401<>0, IF(BW2400<>\"n/a\", BW2400-'RAB input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX2401<>0, IF(BX2400<>\"n/a\", BX2400-'RAB input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY2401<>0, IF(BY2400<>\"n/a\", BY2400-'RAB input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ2401<>0, IF(BZ2400<>\"n/a\", BZ2400-'RAB input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA2401<>0, IF(CA2400<>\"n/a\", CA2400-'RAB input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB2401<>0, IF(CB2400<>\"n/a\", CB2400-'RAB input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC2401<>0, IF(CC2400<>\"n/a\", CC2400-'RAB input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD2401<>0, IF(CD2400<>\"n/a\", CD2400-'RAB input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE2401<>0, IF(CE2400<>\"n/a\", CE2400-'RAB input'!CF$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2413)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(L$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:K2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(M$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:L2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(N$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:M2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(O$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:N2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(P$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:O2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:P2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(R$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:Q2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(S$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:R2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(T$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:S2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(U$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:T2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(V$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:U2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(W$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:V2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(X$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:W2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:X2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:Y2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:Z2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AA2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AB2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AC2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AD2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AE2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AF2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AG2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AH2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AI2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AJ2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AK2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AL2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AM2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AN2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AO2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AP2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AQ2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AR2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AS2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AT2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AU2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AV2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AW2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AX2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AY2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AZ2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BA2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BB2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BC2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BD2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BE2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BF2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BG2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BH2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BI2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BJ2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BK2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BL2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BM2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BN2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BO2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BP2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BQ2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BR2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BS2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BT2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BU2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BV2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BW2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BX2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BY2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BZ2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:CA2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:CB2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:CC2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:CD2435)))","v":0}]
[]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2472)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>S$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:R2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>T$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:S2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>U$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:T2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>V$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:U2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>W$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:V2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>X$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:W2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>Y$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:X2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>Z$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:Y2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AA$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:Z2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AB$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AA2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AC$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AB2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AD$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AC2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AE$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AD2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AF$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AE2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AG$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AF2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AH$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AG2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AI$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AH2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AJ$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AI2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AK$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AJ2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AL$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AK2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AM$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AL2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AN$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AM2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AO$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AN2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AP$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AO2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AQ$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AP2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AR$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AQ2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AS$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AR2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AT$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AS2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AU$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AT2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AV$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AU2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AW$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AV2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AX$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AW2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AY$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AX2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AZ$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AY2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BA$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AZ2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BB$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BA2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BC$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BB2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BD$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BC2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BE$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BD2472))))","v":0.10750877026870247},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BF$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BE2472))))","v":0.10750877026870498},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BG$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BF2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BH$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BG2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BI$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BH2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BJ$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BI2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BK$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BJ2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BL$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BK2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BM$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BL2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BN$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BM2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BO$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BN2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BP$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BO2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BQ$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BP2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BR$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BQ2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BS$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BR2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BT$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BS2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BU$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BT2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BV$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BU2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BW$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BV2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BX$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BW2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BY$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BX2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BZ$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BY2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>CA$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BZ2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>CB$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:CA2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>CC$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:CB2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>CD$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:CC2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>CE$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:CD2472))))","v":0}]
[null,null,null,null,{"$f":"E2480+5","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2480)","v":"Depreciation of t-1 and t-2 adjustment 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=W$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:V2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:V2481)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:V2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=X$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:W2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:W2481)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:W2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=Y$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:X2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:X2481)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:X2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=Z$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:Y2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:Y2481)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:Y2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AA$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:Z2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:Z2481)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:Z2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AB$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AA2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AA2481)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AA2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AC$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AB2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AB2481)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AB2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AD$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AC2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AC2481)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AC2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AE$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AD2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AD2481)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AD2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AF$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AE2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AE2481)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AE2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AG$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AF2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AF2481)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AF2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AH$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AG2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AG2481)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AG2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AI$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AH2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AH2481)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AH2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AJ$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AI2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AI2481)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AI2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AK$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AJ2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AJ2481)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AJ2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AL$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AK2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AK2481)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AK2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AM$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AL2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AL2481)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AL2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AN$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AM2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AM2481)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AM2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AO$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AN2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AN2481)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AN2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AP$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AO2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AO2481)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AO2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AQ$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AP2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AP2481)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AP2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AR$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AQ2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AQ2481)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AQ2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AS$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AR2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AR2481)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AR2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AT$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AS2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AS2481)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AS2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AU$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AT2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AT2481)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AT2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AV$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AU2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AU2481)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AU2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AW$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AV2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AV2481)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AV2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AX$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AW2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AW2481)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AW2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AY$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AX2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AX2481)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AX2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AZ$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AY2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AY2481)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AY2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BA$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AZ2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AZ2481)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AZ2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BB$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BA2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BA2481)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BA2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BC$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BB2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BB2481)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BB2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BD$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BC2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BC2481)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BC2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BE$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BD2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BD2481)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BD2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BF$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BE2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BE2481)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BE2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BG$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BF2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BF2481)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BF2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BH$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BG2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BG2481)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BG2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BI$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BH2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BH2481)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BH2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BJ$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BI2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BI2481)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BI2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BK$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BJ2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BJ2481)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BJ2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BL$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BK2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BK2481)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BK2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BM$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BL2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BL2481)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BL2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BN$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BM2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BM2481)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BM2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BO$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BN2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BN2481)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BN2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BP$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BO2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BO2481)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BO2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BQ$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BP2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BP2481)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BP2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BR$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BQ2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BQ2481)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BQ2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BS$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BR2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BR2481)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BR2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BT$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BS2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BS2481)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BS2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BU$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BT2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BT2481)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BT2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BV$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BU2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BU2481)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BU2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BW$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BV2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BV2481)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BV2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BX$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BW2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BW2481)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BW2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BY$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BX2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BX2481)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BX2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BZ$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BY2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BY2481)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BY2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=CA$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BZ2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BZ2481)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BZ2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=CB$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:CA2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:CA2481)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:CA2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=CC$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:CB2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:CB2481)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:CB2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=CD$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:CC2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:CC2481)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:CC2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=CE$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:CD2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:CD2481)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:CD2481)))))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2475)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(V$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:U2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(W$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:V2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(X$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:W2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:X2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:Y2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:Z2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AA2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AB2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AC2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AD2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AE2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AF2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AG2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AH2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AI2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AJ2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AK2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AL2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AM2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AN2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AO2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AP2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AQ2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AR2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AS2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AT2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AU2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AV2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AW2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AX2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AY2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AZ2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BA2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BB2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BC2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BD2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BE2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BF2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BG2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BH2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BI2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BJ2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BK2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BL2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BM2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BN2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BO2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BP2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BQ2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BR2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BS2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BT2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BU2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BV2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BW2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BX2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BY2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BZ2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:CA2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:CB2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:CC2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:CD2497)))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2526)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>U$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:T2526))))","v":9.1257835810297649},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>V$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:U2526))))","v":9.1257835810297649},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>W$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:V2526))))","v":9.1257835810297649},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>X$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:W2526))))","v":9.1257835810297649},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>Y$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:X2526))))","v":9.1257835810297649},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>Z$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:Y2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AA$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:Z2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AB$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AA2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AC$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AB2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AD$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AC2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AE$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AD2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AF$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AE2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AG$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AF2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AH$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AG2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AI$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AH2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AJ$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AI2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AK$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AJ2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AL$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AK2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AM$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AL2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AN$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AM2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AO$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AN2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AP$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AO2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AQ$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AP2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AR$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AQ2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AS$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AR2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AT$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AS2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AU$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AT2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AV$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AU2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AW$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AV2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AX$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AW2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AY$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AX2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AZ$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AY2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BA$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AZ2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BB$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BA2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BC$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BB2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BD$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BC2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BE$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BD2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BF$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BE2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BG$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BF2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BH$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BG2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BI$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BH2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BJ$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BI2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BK$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BJ2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BL$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BK2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BM$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BL2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BN$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BM2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BO$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BN2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BP$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BO2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BQ$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BP2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BR$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BQ2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BS$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BR2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BT$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BS2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BU$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BT2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BV$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BU2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BW$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BV2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BX$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BW2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BY$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BX2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BZ$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BY2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>CA$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BZ2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>CB$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:CA2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>CC$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:CB2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>CD$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:CC2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>CE$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:CD2526))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2524)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(S$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:R2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(T$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:S2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(U$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:T2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(V$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:U2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(W$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:V2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(X$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:W2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:X2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:Y2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:Z2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AA2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AB2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AC2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AD2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AE2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AF2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AG2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AH2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AI2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AJ2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AK2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AL2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AM2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AN2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AO2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AP2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AQ2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AR2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AS2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AT2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AU2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AV2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AW2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AX2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AY2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AZ2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BA2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BB2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BC2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BD2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BE2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BF2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BG2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BH2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BI2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BJ2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BK2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BL2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BM2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BN2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BO2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BP2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BQ2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BR2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BS2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BT2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BU2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BV2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BW2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BX2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BY2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BZ2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:CA2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:CB2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:CC2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:CD2546)))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2567)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>J$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:I2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>K$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:J2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>L$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:K2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>M$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:L2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>N$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:M2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>O$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:N2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>P$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:O2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>Q$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:P2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>R$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:Q2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>S$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:R2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>T$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:S2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>U$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:T2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>V$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:U2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>W$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:V2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>X$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:W2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>Y$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:X2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>Z$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:Y2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AA$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:Z2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AB$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AA2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AC$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AB2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AD$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AC2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AE$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AD2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AF$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AE2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AG$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AF2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AH$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AG2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AI$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AH2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AJ$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AI2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AK$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AJ2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AL$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AK2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AM$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AL2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AN$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AM2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AO$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AN2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AP$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AO2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AQ$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AP2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AR$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AQ2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AS$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AR2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AT$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AS2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AU$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AT2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AV$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AU2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AW$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AV2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AX$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AW2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AY$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AX2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AZ$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AY2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BA$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AZ2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BB$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BA2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BC$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BB2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BD$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BC2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BE$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BD2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BF$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BE2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BG$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BF2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BH$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BG2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BI$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BH2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BJ$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BI2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BK$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BJ2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BL$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BK2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BM$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BL2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BN$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BM2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BO$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BN2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BP$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BO2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BQ$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BP2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BR$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BQ2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BS$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BR2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BT$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BS2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BU$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BT2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BV$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BU2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BW$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BV2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BX$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BW2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BY$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BX2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BZ$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BY2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>CA$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BZ2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>CB$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:CA2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>CC$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:CB2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>CD$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:CC2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>CE$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:CD2567))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2574)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>Q$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:P2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>R$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:Q2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>S$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:R2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>T$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:S2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>U$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:T2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>V$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:U2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>W$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:V2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>X$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:W2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>Y$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:X2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>Z$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:Y2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AA$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:Z2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AB$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AA2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AC$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AB2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AD$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AC2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AE$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AD2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AF$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AE2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AG$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AF2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AH$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AG2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AI$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AH2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AJ$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AI2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AK$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AJ2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AL$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AK2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AM$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AL2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AN$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AM2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AO$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AN2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AP$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AO2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AQ$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AP2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AR$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AQ2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AS$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AR2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AT$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AS2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AU$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AT2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AV$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AU2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AW$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AV2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AX$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AW2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AY$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AX2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AZ$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AY2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BA$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AZ2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BB$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BA2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BC$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BB2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BD$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BC2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BE$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BD2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BF$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BE2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BG$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BF2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BH$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BG2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BI$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BH2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BJ$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BI2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BK$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BJ2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BL$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BK2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BM$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BL2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BN$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BM2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BO$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BN2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BP$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BO2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BQ$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BP2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BR$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BQ2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BS$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BR2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BT$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BS2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BU$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BT2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BV$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BU2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BW$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BV2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BX$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BW2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BY$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BX2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BZ$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BY2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>CA$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BZ2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>CB$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:CA2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>CC$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:CB2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>CD$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:CC2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>CE$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:CD2574))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2575)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>R$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:Q2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>S$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:R2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>T$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:S2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>U$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:T2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>V$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:U2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>W$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:V2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>X$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:W2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>Y$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:X2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>Z$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:Y2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AA$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:Z2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AB$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AA2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AC$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AB2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AD$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AC2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AE$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AD2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AF$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AE2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AG$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AF2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AH$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AG2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AI$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AH2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AJ$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AI2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AK$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AJ2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AL$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AK2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AM$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AL2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AN$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AM2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AO$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AN2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AP$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AO2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AQ$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AP2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AR$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AQ2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AS$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AR2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AT$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AS2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AU$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AT2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AV$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AU2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AW$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AV2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AX$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AW2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AY$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AX2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AZ$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AY2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BA$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AZ2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BB$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BA2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BC$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BB2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BD$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BC2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BE$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BD2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BF$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BE2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BG$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BF2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BH$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BG2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BI$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BH2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BJ$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BI2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BK$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BJ2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BL$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BK2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BM$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BL2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BN$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BM2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BO$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BN2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BP$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BO2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BQ$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BP2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BR$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BQ2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BS$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BR2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BT$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BS2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BU$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BT2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BV$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BU2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BW$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BV2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BX$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BW2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BY$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BX2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BZ$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BY2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>CA$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BZ2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>CB$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:CA2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>CC$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:CB2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>CD$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:CC2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>CE$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:CD2575))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2576)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>S$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:R2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>T$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:S2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>U$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:T2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>V$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:U2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>W$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:V2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>X$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:W2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>Y$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:X2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>Z$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:Y2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AA$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:Z2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AB$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AA2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AC$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AB2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AD$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AC2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AE$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AD2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AF$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AE2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AG$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AF2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AH$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AG2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AI$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AH2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AJ$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AI2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AK$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AJ2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AL$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AK2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AM$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AL2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AN$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AM2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AO$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AN2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AP$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AO2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AQ$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AP2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AR$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AQ2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AS$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AR2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AT$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AS2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AU$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AT2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AV$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AU2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AW$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AV2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AX$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AW2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AY$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AX2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AZ$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AY2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BA$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AZ2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BB$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BA2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BC$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BB2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BD$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BC2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BE$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BD2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BF$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BE2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BG$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BF2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BH$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BG2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BI$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BH2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BJ$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BI2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BK$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BJ2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BL$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BK2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BM$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BL2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BN$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BM2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BO$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BN2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BP$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BO2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BQ$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BP2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BR$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BQ2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BS$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BR2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BT$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BS2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BU$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BT2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BV$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BU2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BW$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BV2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BX$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BW2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BY$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BX2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BZ$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BY2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>CA$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BZ2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>CB$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:CA2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>CC$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:CB2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>CD$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:CC2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>CE$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:CD2576))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2577)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>T$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:S2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>U$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:T2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>V$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:U2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>W$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:V2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>X$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:W2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>Y$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:X2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>Z$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:Y2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AA$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:Z2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AB$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AA2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AC$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AB2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AD$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AC2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AE$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AD2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AF$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AE2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AG$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AF2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AH$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AG2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AI$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AH2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AJ$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AI2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AK$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AJ2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AL$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AK2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AM$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AL2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AN$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AM2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AO$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AN2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AP$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AO2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AQ$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AP2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AR$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AQ2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AS$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AR2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AT$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AS2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AU$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AT2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AV$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AU2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AW$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AV2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AX$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AW2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AY$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AX2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AZ$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AY2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BA$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AZ2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BB$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BA2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BC$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BB2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BD$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BC2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BE$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BD2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BF$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BE2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BG$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BF2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BH$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BG2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BI$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BH2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BJ$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BI2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BK$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BJ2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BL$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BK2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BM$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BL2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BN$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BM2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BO$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BN2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BP$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BO2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BQ$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BP2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BR$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BQ2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BS$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BR2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BT$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BS2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BU$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BT2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BV$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BU2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BW$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BV2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BX$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BW2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BY$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BX2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BZ$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BY2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>CA$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BZ2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>CB$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:CA2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>CC$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:CB2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>CD$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:CC2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>CE$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:CD2577))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2578)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>U$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:T2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>V$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:U2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>W$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:V2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>X$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:W2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>Y$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:X2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>Z$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:Y2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AA$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:Z2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AB$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AA2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AC$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AB2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AD$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AC2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AE$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AD2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AF$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AE2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AG$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AF2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AH$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AG2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AI$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AH2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AJ$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AI2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AK$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AJ2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AL$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AK2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AM$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AL2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AN$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AM2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AO$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AN2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AP$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AO2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AQ$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AP2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AR$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AQ2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AS$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AR2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AT$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AS2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AU$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AT2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AV$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AU2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AW$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AV2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AX$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AW2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AY$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AX2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AZ$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AY2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BA$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AZ2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BB$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BA2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BC$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BB2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BD$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BC2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BE$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BD2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BF$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BE2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BG$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BF2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BH$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BG2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BI$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BH2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BJ$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BI2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BK$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BJ2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BL$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BK2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BM$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BL2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BN$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BM2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BO$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BN2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BP$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BO2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BQ$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BP2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BR$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BQ2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BS$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BR2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BT$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BS2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BU$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BT2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BV$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BU2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BW$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BV2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BX$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BW2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BY$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BX2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BZ$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BY2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>CA$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BZ2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>CB$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:CA2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>CC$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:CB2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>CD$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:CC2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>CE$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:CD2578))))","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2579)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>V$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:U2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>W$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:V2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>X$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:W2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>Y$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:X2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>Z$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:Y2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AA$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:Z2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AB$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AA2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AC$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AB2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AD$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AC2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AE$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AD2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AF$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AE2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AG$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AF2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AH$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AG2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AI$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AH2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AJ$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AI2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AK$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AJ2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AL$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AK2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AM$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AL2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AN$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AM2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AO$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AN2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AP$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AO2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AQ$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AP2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AR$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AQ2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AS$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AR2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AT$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AS2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AU$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AT2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AV$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AU2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AW$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AV2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AX$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AW2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AY$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AX2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AZ$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AY2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BA$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AZ2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BB$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BA2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BC$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BB2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BD$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BC2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BE$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BD2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BF$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BE2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BG$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BF2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BH$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BG2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BI$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BH2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BJ$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BI2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BK$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BJ2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BL$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BK2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BM$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BL2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BN$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BM2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BO$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BN2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BP$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BO2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BQ$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BP2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BR$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BQ2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BS$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BR2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BT$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BS2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BU$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BT2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BV$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BU2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BW$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BV2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BX$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BW2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BY$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BX2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BZ$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BY2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>CA$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BZ2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>CB$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:CA2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>CC$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:CB2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>CD$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:CC2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>CE$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:CD2579))))","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2580)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>W$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:V2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>X$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:W2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>Y$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:X2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>Z$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:Y2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AA$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:Z2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AB$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AA2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AC$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AB2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AD$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AC2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AE$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AD2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AF$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AE2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AG$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AF2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AH$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AG2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AI$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AH2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AJ$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AI2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AK$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AJ2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AL$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AK2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AM$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AL2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AN$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AM2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AO$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AN2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AP$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AO2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AQ$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AP2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AR$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AQ2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AS$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AR2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AT$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AS2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AU$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AT2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AV$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AU2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AW$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AV2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AX$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AW2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AY$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AX2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AZ$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AY2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BA$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AZ2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BB$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BA2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BC$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BB2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BD$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BC2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BE$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BD2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BF$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BE2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BG$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BF2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BH$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BG2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BI$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BH2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BJ$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BI2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BK$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BJ2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BL$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BK2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BM$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BL2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BN$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BM2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BO$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BN2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BP$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BO2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BQ$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BP2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BR$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BQ2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BS$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BR2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BT$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BS2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BU$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BT2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BV$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BU2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BW$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BV2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BX$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BW2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BY$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BX2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BZ$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BY2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>CA$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BZ2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>CB$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:CA2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>CC$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:CB2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>CD$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:CC2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>CE$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:CD2580))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E2570","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2582)","v":"Depreciation of t-1 and t-2 adjustment 2009-10"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=M$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:L2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:L2583)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:L2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=N$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:M2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:M2583)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:M2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=O$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:N2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:N2583)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:N2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=P$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:O2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:O2583)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:O2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=Q$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:P2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:P2583)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:P2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=R$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:Q2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:Q2583)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:Q2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=S$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:R2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:R2583)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:R2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=T$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:S2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:S2583)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:S2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=U$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:T2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:T2583)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:T2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=V$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:U2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:U2583)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:U2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=W$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:V2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:V2583)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:V2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=X$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:W2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:W2583)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:W2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=Y$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:X2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:X2583)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:X2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=Z$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:Y2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:Y2583)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:Y2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AA$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:Z2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:Z2583)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:Z2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AB$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AA2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AA2583)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AA2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AC$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AB2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AB2583)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AB2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AD$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AC2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AC2583)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AC2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AE$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AD2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AD2583)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AD2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AF$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AE2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AE2583)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AE2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AG$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AF2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AF2583)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AF2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AH$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AG2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AG2583)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AG2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AI$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AH2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AH2583)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AH2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AJ$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AI2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AI2583)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AI2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AK$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AJ2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AJ2583)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AJ2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AL$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AK2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AK2583)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AK2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AM$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AL2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AL2583)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AL2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AN$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AM2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AM2583)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AM2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AO$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AN2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AN2583)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AN2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AP$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AO2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AO2583)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AO2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AQ$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AP2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AP2583)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AP2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AR$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AQ2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AQ2583)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AQ2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AS$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AR2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AR2583)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AR2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AT$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AS2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AS2583)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AS2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AU$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AT2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AT2583)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AT2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AV$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AU2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AU2583)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AU2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AW$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AV2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AV2583)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AV2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AX$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AW2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AW2583)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AW2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AY$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AX2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AX2583)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AX2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AZ$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AY2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AY2583)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AY2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BA$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AZ2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AZ2583)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AZ2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BB$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BA2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BA2583)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BA2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BC$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BB2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BB2583)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BB2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BD$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BC2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BC2583)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BC2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BE$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BD2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BD2583)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BD2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BF$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BE2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BE2583)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BE2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BG$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BF2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BF2583)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BF2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BH$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BG2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BG2583)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BG2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BI$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BH2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BH2583)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BH2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BJ$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BI2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BI2583)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BI2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BK$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BJ2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BJ2583)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BJ2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BL$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BK2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BK2583)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BK2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BM$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BL2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BL2583)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BL2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BN$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BM2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BM2583)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BM2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BO$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BN2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BN2583)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BN2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BP$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BO2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BO2583)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BO2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BQ$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BP2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BP2583)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BP2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BR$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BQ2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BQ2583)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BQ2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BS$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BR2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BR2583)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BR2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BT$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BS2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BS2583)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BS2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BU$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BT2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BT2583)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BT2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BV$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BU2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BU2583)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BU2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BW$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BV2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BV2583)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BV2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BX$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BW2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BW2583)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BW2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BY$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BX2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BX2583)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BX2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BZ$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BY2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BY2583)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BY2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=CA$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BZ2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BZ2583)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BZ2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=CB$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:CA2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:CA2583)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:CA2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=CC$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:CB2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:CB2583)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:CB2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=CD$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:CC2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:CC2583)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:CC2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=CE$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:CD2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:CD2583)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:CD2583)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E2583+5","v":10},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2583)","v":"Depreciation of t-1 and t-2 adjustment 2014-15"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=R$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:Q2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:Q2584)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:Q2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=S$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:R2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:R2584)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:R2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=T$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:S2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:S2584)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:S2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=U$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:T2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:T2584)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:T2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=V$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:U2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:U2584)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:U2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=W$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:V2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:V2584)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:V2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=X$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:W2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:W2584)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:W2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=Y$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:X2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:X2584)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:X2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=Z$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:Y2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:Y2584)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:Y2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AA$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:Z2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:Z2584)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:Z2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AB$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AA2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AA2584)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AA2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AC$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AB2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AB2584)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AB2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AD$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AC2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AC2584)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AC2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AE$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AD2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AD2584)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AD2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AF$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AE2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AE2584)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AE2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AG$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AF2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AF2584)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AF2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AH$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AG2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AG2584)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AG2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AI$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AH2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AH2584)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AH2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AJ$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AI2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AI2584)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AI2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AK$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AJ2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AJ2584)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AJ2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AL$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AK2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AK2584)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AK2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AM$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AL2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AL2584)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AL2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AN$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AM2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AM2584)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AM2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AO$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AN2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AN2584)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AN2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AP$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AO2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AO2584)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AO2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AQ$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AP2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AP2584)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AP2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AR$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AQ2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AQ2584)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AQ2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AS$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AR2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AR2584)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AR2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AT$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AS2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AS2584)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AS2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AU$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AT2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AT2584)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AT2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AV$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AU2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AU2584)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AU2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AW$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AV2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AV2584)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AV2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AX$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AW2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AW2584)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AW2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AY$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AX2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AX2584)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AX2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AZ$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AY2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AY2584)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AY2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BA$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AZ2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AZ2584)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AZ2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BB$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BA2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BA2584)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BA2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BC$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BB2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BB2584)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BB2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BD$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BC2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BC2584)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BC2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BE$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BD2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BD2584)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BD2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BF$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BE2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BE2584)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BE2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BG$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BF2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BF2584)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BF2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BH$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BG2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BG2584)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BG2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BI$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BH2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BH2584)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BH2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BJ$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BI2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BI2584)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BI2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BK$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BJ2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BJ2584)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BJ2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BL$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BK2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BK2584)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BK2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BM$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BL2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BL2584)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BL2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BN$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BM2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BM2584)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BM2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BO$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BN2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BN2584)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BN2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BP$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BO2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BO2584)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BO2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BQ$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BP2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BP2584)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BP2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BR$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BQ2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BQ2584)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BQ2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BS$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BR2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BR2584)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BR2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BT$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BS2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BS2584)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BS2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BU$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BT2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BT2584)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BT2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BV$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BU2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BU2584)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BU2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BW$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BV2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BV2584)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BV2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BX$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BW2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BW2584)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BW2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BY$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BX2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BX2584)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BX2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BZ$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BY2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BY2584)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BY2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=CA$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BZ2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BZ2584)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BZ2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=CB$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:CA2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:CA2584)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:CA2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=CC$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:CB2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:CB2584)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:CB2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=CD$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:CC2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:CC2584)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:CC2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=CE$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:CD2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:CD2584)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:CD2584)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E2584+5","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2584)","v":"Depreciation of t-1 and t-2 adjustment 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=W$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:V2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:V2585)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:V2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=X$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:W2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:W2585)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:W2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=Y$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:X2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:X2585)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:X2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=Z$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:Y2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:Y2585)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:Y2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AA$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:Z2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:Z2585)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:Z2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AB$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AA2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AA2585)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AA2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AC$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AB2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AB2585)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AB2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AD$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AC2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AC2585)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AC2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AE$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AD2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AD2585)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AD2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AF$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AE2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AE2585)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AE2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AG$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AF2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AF2585)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AF2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AH$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AG2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AG2585)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AG2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AI$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AH2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AH2585)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AH2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AJ$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AI2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AI2585)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AI2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AK$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AJ2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AJ2585)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AJ2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AL$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AK2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AK2585)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AK2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AM$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AL2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AL2585)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AL2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AN$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AM2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AM2585)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AM2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AO$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AN2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AN2585)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AN2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AP$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AO2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AO2585)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AO2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AQ$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AP2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AP2585)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AP2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AR$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AQ2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AQ2585)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AQ2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AS$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AR2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AR2585)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AR2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AT$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AS2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AS2585)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AS2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AU$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AT2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AT2585)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AT2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AV$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AU2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AU2585)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AU2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AW$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AV2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AV2585)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AV2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AX$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AW2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AW2585)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AW2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AY$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AX2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AX2585)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AX2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AZ$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AY2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AY2585)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AY2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BA$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AZ2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AZ2585)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AZ2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BB$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BA2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BA2585)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BA2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BC$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BB2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BB2585)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BB2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BD$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BC2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BC2585)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BC2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BE$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BD2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BD2585)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BD2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BF$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BE2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BE2585)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BE2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BG$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BF2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BF2585)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BF2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BH$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BG2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BG2585)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BG2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BI$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BH2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BH2585)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BH2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BJ$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BI2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BI2585)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BI2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BK$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BJ2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BJ2585)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BJ2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BL$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BK2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BK2585)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BK2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BM$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BL2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BL2585)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BL2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BN$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BM2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BM2585)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BM2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BO$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BN2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BN2585)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BN2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BP$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BO2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BO2585)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BO2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BQ$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BP2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BP2585)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BP2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BR$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BQ2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BQ2585)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BQ2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BS$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BR2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BR2585)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BR2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BT$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BS2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BS2585)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BS2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BU$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BT2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BT2585)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BT2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BV$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BU2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BU2585)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BU2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BW$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BV2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BV2585)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BV2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BX$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BW2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BW2585)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BW2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BY$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BX2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BX2585)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BX2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BZ$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BY2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BY2585)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BY2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=CA$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BZ2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BZ2585)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BZ2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=CB$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:CA2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:CA2585)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:CA2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=CC$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:CB2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:CB2585)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:CB2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=CD$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:CC2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:CC2585)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:CC2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=CE$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:CD2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:CD2585)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:CD2585)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2566)","v":"Depreciation of asset adjustments - RAB 2010-11"},null,null,{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(I$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:H2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(J$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:I2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(K$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:J2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(L$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:K2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(M$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:L2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(N$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:M2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(O$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:N2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(P$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:O2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:P2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(R$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:Q2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(S$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:R2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(T$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:S2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(U$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:T2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(V$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:U2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(W$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:V2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(X$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:W2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:X2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:Y2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:Z2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AA2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AB2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AC2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AD2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AE2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AF2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AG2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AH2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AI2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AJ2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AK2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AL2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AM2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AN2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AO2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AP2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AQ2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AR2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AS2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AT2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AU2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AV2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AW2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AX2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AY2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AZ2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BA2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BB2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BC2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BD2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BE2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BF2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BG2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BH2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BI2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BJ2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BK2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BL2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BM2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BN2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BO2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BP2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BQ2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BR2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BS2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BT2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BU2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BV2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BW2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BX2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BY2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BZ2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:CA2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:CB2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:CC2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:CD2588)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2567)","v":"Depreciation of asset adjustments - RAB 2011-12"},null,null,null,{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(J$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:I2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(K$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:J2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(L$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:K2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(M$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:L2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(N$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:M2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(O$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:N2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(P$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:O2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:P2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(R$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:Q2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(S$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:R2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(T$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:S2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(U$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:T2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(V$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:U2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(W$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:V2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(X$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:W2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:X2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:Y2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:Z2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AA2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AB2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AC2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AD2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AE2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AF2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AG2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AH2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AI2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AJ2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AK2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AL2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AM2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AN2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AO2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AP2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AQ2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AR2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AS2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AT2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AU2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AV2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AW2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AX2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AY2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AZ2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BA2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BB2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BC2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BD2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BE2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BF2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BG2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BH2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BI2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BJ2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BK2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BL2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BM2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BN2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BO2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BP2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BQ2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BR2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BS2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BT2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BU2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BV2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BW2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BX2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BY2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BZ2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:CA2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:CB2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:CC2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:CD2589)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2568)","v":"Depreciation of asset adjustments - RAB 2012-13"},null,null,null,null,{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(K$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:J2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(L$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:K2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(M$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:L2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(N$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:M2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(O$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:N2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(P$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:O2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:P2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(R$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:Q2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(S$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:R2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(T$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:S2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(U$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:T2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(V$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:U2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(W$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:V2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(X$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:W2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:X2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:Y2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:Z2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AA2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AB2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AC2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AD2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AE2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AF2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AG2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AH2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AI2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AJ2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AK2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AL2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AM2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AN2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AO2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AP2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AQ2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AR2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AS2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AT2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AU2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AV2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AW2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AX2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AY2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AZ2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BA2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BB2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BC2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BD2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BE2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BF2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BG2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BH2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BI2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BJ2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BK2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BL2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BM2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BN2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BO2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BP2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BQ2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BR2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BS2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BT2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BU2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BV2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BW2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BX2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BY2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BZ2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:CA2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:CB2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:CC2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:CD2590)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2569)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(L$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:K2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(M$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:L2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(N$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:M2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(O$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:N2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(P$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:O2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:P2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(R$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:Q2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(S$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:R2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(T$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:S2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(U$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:T2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(V$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:U2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(W$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:V2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(X$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:W2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:X2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:Y2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:Z2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AA2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AB2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AC2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AD2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AE2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AF2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AG2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AH2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AI2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AJ2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AK2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AL2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AM2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AN2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AO2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AP2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AQ2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AR2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AS2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AT2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AU2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AV2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AW2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AX2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AY2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AZ2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BA2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BB2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BC2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BD2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BE2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BF2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BG2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BH2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BI2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BJ2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BK2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BL2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BM2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BN2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BO2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BP2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BQ2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BR2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BS2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BT2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BU2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BV2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BW2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BX2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BY2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BZ2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:CA2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:CB2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:CC2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:CD2591)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2570)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(M$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:L2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(N$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:M2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(O$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:N2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(P$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:O2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:P2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(R$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:Q2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(S$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:R2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(T$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:S2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(U$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:T2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(V$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:U2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(W$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:V2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(X$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:W2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:X2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:Y2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:Z2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AA2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AB2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AC2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AD2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AE2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AF2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AG2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AH2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AI2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AJ2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AK2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AL2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AM2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AN2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AO2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AP2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AQ2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AR2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AS2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AT2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AU2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AV2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AW2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AX2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AY2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AZ2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BA2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BB2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BC2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BD2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BE2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BF2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BG2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BH2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BI2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BJ2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BK2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BL2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BM2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BN2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BO2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BP2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BQ2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BR2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BS2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BT2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BU2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BV2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BW2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BX2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BY2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BZ2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:CA2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:CB2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:CC2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:CD2592)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2571)","v":"Depreciation of asset adjustments - RAB 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(N$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:M2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(O$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:N2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(P$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:O2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:P2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(R$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:Q2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(S$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:R2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(T$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:S2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(U$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:T2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(V$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:U2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(W$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:V2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(X$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:W2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:X2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:Y2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:Z2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AA2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AB2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AC2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AD2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AE2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AF2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AG2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AH2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AI2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AJ2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AK2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AL2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AM2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AN2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AO2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AP2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AQ2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AR2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AS2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AT2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AU2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AV2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AW2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AX2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AY2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AZ2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BA2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BB2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BC2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BD2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BE2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BF2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BG2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BH2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BI2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BJ2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BK2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BL2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BM2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BN2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BO2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BP2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BQ2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BR2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BS2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BT2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BU2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BV2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BW2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BX2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BY2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BZ2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:CA2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:CB2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:CC2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:CD2593)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2572)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(O$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:N2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(P$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:O2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:P2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(R$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:Q2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(S$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:R2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(T$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:S2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(U$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:T2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(V$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:U2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(W$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:V2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(X$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:W2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:X2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:Y2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:Z2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AA2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AB2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AC2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AD2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AE2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AF2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AG2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AH2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AI2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AJ2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AK2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AL2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AM2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AN2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AO2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AP2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AQ2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AR2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AS2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AT2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AU2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AV2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AW2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AX2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AY2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AZ2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BA2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BB2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BC2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BD2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BE2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BF2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BG2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BH2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BI2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BJ2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BK2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BL2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BM2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BN2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BO2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BP2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BQ2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BR2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BS2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BT2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BU2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BV2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BW2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BX2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BY2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BZ2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:CA2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:CB2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:CC2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:CD2594)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2573)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(P$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:O2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:P2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(R$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:Q2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(S$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:R2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(T$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:S2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(U$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:T2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(V$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:U2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(W$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:V2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(X$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:W2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:X2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:Y2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:Z2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AA2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AB2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AC2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AD2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AE2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AF2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AG2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AH2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AI2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AJ2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AK2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AL2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AM2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AN2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AO2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AP2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AQ2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AR2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AS2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AT2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AU2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AV2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AW2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AX2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AY2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AZ2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BA2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BB2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BC2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BD2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BE2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BF2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BG2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BH2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BI2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BJ2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BK2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BL2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BM2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BN2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BO2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BP2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BQ2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BR2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BS2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BT2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BU2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BV2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BW2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BX2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BY2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BZ2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:CA2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:CB2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:CC2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:CD2595)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2574)","v":"Depreciation of asset adjustments - RAB 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:P2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(R$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:Q2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(S$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:R2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(T$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:S2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(U$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:T2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(V$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:U2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(W$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:V2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(X$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:W2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:X2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:Y2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:Z2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AA2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AB2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AC2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AD2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AE2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AF2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AG2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AH2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AI2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AJ2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AK2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AL2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AM2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AN2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AO2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AP2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AQ2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AR2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AS2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AT2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AU2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AV2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AW2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AX2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AY2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AZ2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BA2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BB2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BC2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BD2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BE2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BF2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BG2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BH2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BI2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BJ2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BK2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BL2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BM2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BN2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BO2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BP2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BQ2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BR2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BS2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BT2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BU2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BV2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BW2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BX2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BY2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BZ2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:CA2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:CB2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:CC2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:CD2596)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2575)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(R$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:Q2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(S$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:R2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(T$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:S2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(U$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:T2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(V$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:U2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(W$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:V2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(X$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:W2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:X2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:Y2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:Z2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AA2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AB2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AC2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AD2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AE2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AF2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AG2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AH2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AI2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AJ2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AK2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AL2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AM2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AN2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AO2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AP2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AQ2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AR2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AS2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AT2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AU2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AV2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AW2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AX2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AY2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AZ2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BA2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BB2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BC2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BD2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BE2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BF2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BG2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BH2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BI2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BJ2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BK2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BL2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BM2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BN2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BO2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BP2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BQ2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BR2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BS2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BT2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BU2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BV2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BW2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BX2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BY2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BZ2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:CA2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:CB2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:CC2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:CD2597)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2576)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(S$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:R2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(T$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:S2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(U$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:T2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(V$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:U2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(W$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:V2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(X$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:W2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:X2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:Y2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:Z2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AA2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AB2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AC2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AD2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AE2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AF2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AG2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AH2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AI2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AJ2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AK2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AL2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AM2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AN2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AO2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AP2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AQ2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AR2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AS2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AT2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AU2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AV2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AW2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AX2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AY2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AZ2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BA2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BB2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BC2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BD2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BE2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BF2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BG2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BH2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BI2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BJ2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BK2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BL2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BM2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BN2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BO2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BP2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BQ2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BR2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BS2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BT2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BU2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BV2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BW2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BX2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BY2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BZ2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:CA2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:CB2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:CC2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:CD2598)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2577)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(T$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:S2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(U$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:T2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(V$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:U2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(W$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:V2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(X$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:W2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:X2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:Y2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:Z2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AA2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AB2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AC2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AD2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AE2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AF2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AG2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AH2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AI2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AJ2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AK2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AL2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AM2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AN2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AO2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AP2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AQ2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AR2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AS2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AT2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AU2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AV2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AW2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AX2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AY2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AZ2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BA2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BB2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BC2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BD2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BE2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BF2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BG2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BH2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BI2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BJ2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BK2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BL2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BM2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BN2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BO2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BP2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BQ2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BR2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BS2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BT2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BU2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BV2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BW2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BX2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BY2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BZ2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:CA2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:CB2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:CC2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:CD2599)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2578)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(U$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:T2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(V$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:U2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(W$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:V2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(X$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:W2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:X2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:Y2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:Z2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AA2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AB2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AC2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AD2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AE2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AF2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AG2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AH2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AI2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AJ2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AK2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AL2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AM2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AN2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AO2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AP2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AQ2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AR2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AS2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AT2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AU2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AV2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AW2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AX2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AY2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AZ2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BA2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BB2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BC2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BD2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BE2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BF2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BG2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BH2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BI2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BJ2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BK2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BL2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BM2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BN2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BO2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BP2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BQ2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BR2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BS2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BT2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BU2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BV2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BW2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BX2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BY2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BZ2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:CA2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:CB2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:CC2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:CD2600)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2579)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(V$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:U2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(W$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:V2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(X$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:W2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:X2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:Y2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:Z2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AA2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AB2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AC2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AD2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AE2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AF2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AG2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AH2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AI2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AJ2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AK2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AL2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AM2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AN2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AO2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AP2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AQ2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AR2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AS2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AT2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AU2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AV2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AW2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AX2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AY2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AZ2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BA2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BB2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BC2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BD2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BE2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BF2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BG2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BH2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BI2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BJ2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BK2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BL2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BM2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BN2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BO2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BP2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BQ2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BR2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BS2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BT2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BU2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BV2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BW2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BX2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BY2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BZ2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:CA2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:CB2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:CC2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:CD2601)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2580)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(W$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:V2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(X$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:W2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:X2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:Y2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:Z2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AA2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AB2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AC2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AD2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AE2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AF2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AG2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AH2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AI2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AJ2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AK2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AL2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AM2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AN2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AO2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AP2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AQ2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AR2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AS2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AT2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AU2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AV2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AW2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AX2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AY2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AZ2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BA2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BB2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BC2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BD2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BE2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BF2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BG2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BH2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BI2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BJ2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BK2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BL2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BM2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BN2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BO2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BP2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BQ2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BR2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BS2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BT2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BU2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BV2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BW2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BX2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BY2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BZ2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:CA2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:CB2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:CC2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:CD2602)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E2555, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Equity raising costs - depreciation"},null,{"$f":"SUM(H2565:H2603)","v":0},5.0943956490317903E-2,5.0943956490317903E-2,5.0943956490317903E-2,5.0943956490317903E-2,5.0943956490317903E-2,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,{"$f":"SUM(AN2565:AN2603)","v":0.28228803228826893},0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.24835447194538898,0.23134407579795105,0.23134407579795105,0.23134407579795105,0.23134407579795105,6.9403222739383708E-2,0,0,0,0,0,{"$f":"SUM(BT2565:BT2603)","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"TAB tracking","index":5,"n_rows":2504,"n_cols":83,"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$4","v":"SAPN - TAB tracking - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,"Year ($m, nominal)",{"$f":"'TAB input'!G$4","v":"2008-09"},{"$f":"'TAB input'!H$4","v":"2009-10"},{"$f":"'TAB input'!I$4","v":"2010-11"},{"$f":"'TAB input'!J$4","v":"2011-12"},{"$f":"'TAB input'!K$4","v":"2012-13"},{"$f":"'TAB input'!L$4","v":"2013-14"},{"$f":"'TAB input'!M$4","v":"2014-15"},{"$f":"'TAB input'!N$4","v":"2015-16"},{"$f":"'TAB input'!O$4","v":"2016-17"},{"$f":"'TAB input'!P$4","v":"2017-18"},{"$f":"'TAB input'!Q$4","v":"2018-19"},{"$f":"'TAB input'!R$4","v":"2019-20"},{"$f":"'TAB input'!S$4","v":"2020-21"},{"$f":"'TAB input'!T$4","v":"2021-22"},{"$f":"'TAB input'!U$4","v":"2022-23"},{"$f":"'TAB input'!V$4","v":"2023-24"},{"$f":"'TAB input'!W$4","v":"2024-25"},{"$f":"'TAB input'!X$4","v":"2025-26"},{"$f":"'TAB input'!Y$4","v":"2026-27"},{"$f":"'TAB input'!Z$4","v":"2027-28"},{"$f":"'TAB input'!AA$4","v":"2028-29"},{"$f":"'TAB input'!AB$4","v":"2029-30"},{"$f":"'TAB input'!AC$4","v":"2030-31"},{"$f":"'TAB input'!AD$4","v":"2031-32"},{"$f":"'TAB input'!AE$4","v":"2032-33"},{"$f":"'TAB input'!AF$4","v":"2033-34"},{"$f":"'TAB input'!AG$4","v":"2034-35"},{"$f":"'TAB input'!AH$4","v":"2035-36"},{"$f":"'TAB input'!AI$4","v":"2036-37"},{"$f":"'TAB input'!AJ$4","v":"2037-38"},{"$f":"'TAB input'!AK$4","v":"2038-39"},{"$f":"'TAB input'!AL$4","v":"2039-40"},{"$f":"'TAB input'!AM$4","v":"2040-41"},{"$f":"'TAB input'!AN$4","v":"2041-42"},{"$f":"'TAB input'!AO$4","v":"2042-43"},{"$f":"'TAB input'!AP$4","v":"2043-44"},{"$f":"'TAB input'!AQ$4","v":"2044-45"},{"$f":"'TAB input'!AR$4","v":"2045-46"},{"$f":"'TAB input'!AS$4","v":"2046-47"},{"$f":"'TAB input'!AT$4","v":"2047-48"},{"$f":"'TAB input'!AU$4","v":"2048-49"},{"$f":"'TAB input'!AV$4","v":"2049-50"},{"$f":"'TAB input'!AW$4","v":"2050-51"},{"$f":"'TAB input'!AX$4","v":"2051-52"},{"$f":"'TAB input'!AY$4","v":"2052-53"},{"$f":"'TAB input'!AZ$4","v":"2053-54"},{"$f":"'TAB input'!BA$4","v":"2054-55"},{"$f":"'TAB input'!BB$4","v":"2055-56"},{"$f":"'TAB input'!BC$4","v":"2056-57"},{"$f":"'TAB input'!BD$4","v":"2057-58"},{"$f":"'TAB input'!BE$4","v":"2058-59"},{"$f":"'TAB input'!BF$4","v":"2059-60"},{"$f":"'TAB input'!BG$4","v":"2060-61"},{"$f":"'TAB input'!BH$4","v":"2061-62"},{"$f":"'TAB input'!BI$4","v":"2062-63"},{"$f":"'TAB input'!BJ$4","v":"2063-64"},{"$f":"'TAB input'!BK$4","v":"2064-65"},{"$f":"'TAB input'!BL$4","v":"2065-66"},{"$f":"'TAB input'!BM$4","v":"2066-67"},{"$f":"'TAB input'!BN$4","v":"2067-68"},{"$f":"'TAB input'!BO$4","v":"2068-69"},{"$f":"'TAB input'!BP$4","v":"2069-70"},{"$f":"'TAB input'!BQ$4","v":"2070-71"},{"$f":"'TAB input'!BR$4","v":"2071-72"},{"$f":"'TAB input'!BS$4","v":"2072-73"},{"$f":"'TAB input'!BT$4","v":"2073-74"},{"$f":"'TAB input'!BU$4","v":"2074-75"},{"$f":"'TAB input'!BV$4","v":"2075-76"},{"$f":"'TAB input'!BW$4","v":"2076-77"},{"$f":"'TAB input'!BX$4","v":"2077-78"},{"$f":"'TAB input'!BY$4","v":"2078-79"},{"$f":"'TAB input'!BZ$4","v":"2079-80"},{"$f":"'TAB input'!CA$4","v":"2080-81"},{"$f":"'TAB input'!CB$4","v":"2081-82"},{"$f":"'TAB input'!CC$4","v":"2082-83"},{"$f":"'TAB input'!CD$4","v":"2083-84"},{"$f":"'TAB input'!CE$4","v":"2084-85"}]
[null,null,null,null,null,null,0,{"$f":"G5+1","v":1},{"$f":"H5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BT5+1","v":66},67,68,69,70,71,72,73,74,75,76]
[null,null,null,null,{"$f":"\"Asset class \"&E7","v":"Asset class 1"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E7, 'TAB input'!$D$18:$D$67, 0))","v":"Sub-transmission lines"}]
[null,null,null,null,1,"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E7)","v":38.644720604921879},{"$f":"INDEX('TAB input'!H$18:H$67, $E7)-INDEX('TAB input'!H$72:H$121, $E7)-INDEX('TAB input'!H$126:H$175, $E7)","v":4.9749999999999996},{"$f":"INDEX('TAB input'!I$18:I$67, $E7)-INDEX('TAB input'!I$72:I$121, $E7)-INDEX('TAB input'!I$126:I$175, $E7)","v":22.937000000000001},{"$f":"INDEX('TAB input'!J$18:J$67, $E7)-INDEX('TAB input'!J$72:J$121, $E7)-INDEX('TAB input'!J$126:J$175, $E7)","v":39.521999999999998},{"$f":"INDEX('TAB input'!K$18:K$67, $E7)-INDEX('TAB input'!K$72:K$121, $E7)-INDEX('TAB input'!K$126:K$175, $E7)","v":6.4130000000000003},{"$f":"INDEX('TAB input'!L$18:L$67, $E7)-INDEX('TAB input'!L$72:L$121, $E7)-INDEX('TAB input'!L$126:L$175, $E7)","v":6.9390000000000001},{"$f":"INDEX('TAB input'!M$18:M$67, $E7)-INDEX('TAB input'!M$72:M$121, $E7)-INDEX('TAB input'!M$126:M$175, $E7)","v":17.892540284748964},{"$f":"INDEX('TAB input'!N$18:N$67, $E7)-INDEX('TAB input'!N$72:N$121, $E7)-INDEX('TAB input'!N$126:N$175, $E7)","v":3.4765468352114648},{"$f":"INDEX('TAB input'!O$18:O$67, $E7)-INDEX('TAB input'!O$72:O$121, $E7)-INDEX('TAB input'!O$126:O$175, $E7)","v":1.6185004221734205},{"$f":"INDEX('TAB input'!P$18:P$67, $E7)-INDEX('TAB input'!P$72:P$121, $E7)-INDEX('TAB input'!P$126:P$175, $E7)","v":1.3605419617361945},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E7)-INDEX('TAB input'!Q$72:Q$121, $E7)-INDEX('TAB input'!Q$126:Q$175, $E7)","v":24.897730883532958},{"$f":"INDEX('TAB input'!R$18:R$67, $E7)-INDEX('TAB input'!R$72:R$121, $E7)-INDEX('TAB input'!R$126:R$175, $E7)","v":5.0319619939437423},{"$f":"INDEX('TAB input'!S$18:S$67, $E7)-INDEX('TAB input'!S$72:S$121, $E7)-INDEX('TAB input'!S$126:S$175, $E7)","v":0.47918838870348557},{"$f":"INDEX('TAB input'!T$18:T$67, $E7)-INDEX('TAB input'!T$72:T$121, $E7)-INDEX('TAB input'!T$126:T$175, $E7)","v":0.72070901788754616},{"$f":"INDEX('TAB input'!U$18:U$67, $E7)-INDEX('TAB input'!U$72:U$121, $E7)-INDEX('TAB input'!U$126:U$175, $E7)","v":7.835812194296872E-2},{"$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, $E7)","v":-1.218829047443754},{"$f":"INDEX('TAB input'!X$18:X$67, $E7)-INDEX('TAB input'!X$72:X$121, $E7)-INDEX('TAB input'!X$126:X$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E7)-INDEX('TAB input'!Y$72:Y$121, $E7)-INDEX('TAB input'!Y$126:Y$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E7)-INDEX('TAB input'!Z$72:Z$121, $E7)-INDEX('TAB input'!Z$126:Z$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E7)-INDEX('TAB input'!AA$72:AA$121, $E7)-INDEX('TAB input'!AA$126:AA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E7)-INDEX('TAB input'!AB$72:AB$121, $E7)-INDEX('TAB input'!AB$126:AB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E7)-INDEX('TAB input'!AC$72:AC$121, $E7)-INDEX('TAB input'!AC$126:AC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E7)-INDEX('TAB input'!AD$72:AD$121, $E7)-INDEX('TAB input'!AD$126:AD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E7)-INDEX('TAB input'!AE$72:AE$121, $E7)-INDEX('TAB input'!AE$126:AE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E7)-INDEX('TAB input'!AF$72:AF$121, $E7)-INDEX('TAB input'!AF$126:AF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E7)-INDEX('TAB input'!AG$72:AG$121, $E7)-INDEX('TAB input'!AG$126:AG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E7)-INDEX('TAB input'!AH$72:AH$121, $E7)-INDEX('TAB input'!AH$126:AH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E7)-INDEX('TAB input'!AI$72:AI$121, $E7)-INDEX('TAB input'!AI$126:AI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E7)-INDEX('TAB input'!AJ$72:AJ$121, $E7)-INDEX('TAB input'!AJ$126:AJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E7)-INDEX('TAB input'!AK$72:AK$121, $E7)-INDEX('TAB input'!AK$126:AK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E7)-INDEX('TAB input'!AL$72:AL$121, $E7)-INDEX('TAB input'!AL$126:AL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E7)-INDEX('TAB input'!AM$72:AM$121, $E7)-INDEX('TAB input'!AM$126:AM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E7)-INDEX('TAB input'!AN$72:AN$121, $E7)-INDEX('TAB input'!AN$126:AN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E7)-INDEX('TAB input'!AO$72:AO$121, $E7)-INDEX('TAB input'!AO$126:AO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E7)-INDEX('TAB input'!AP$72:AP$121, $E7)-INDEX('TAB input'!AP$126:AP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E7)-INDEX('TAB input'!AQ$72:AQ$121, $E7)-INDEX('TAB input'!AQ$126:AQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E7)-INDEX('TAB input'!AR$72:AR$121, $E7)-INDEX('TAB input'!AR$126:AR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E7)-INDEX('TAB input'!AS$72:AS$121, $E7)-INDEX('TAB input'!AS$126:AS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E7)-INDEX('TAB input'!AT$72:AT$121, $E7)-INDEX('TAB input'!AT$126:AT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E7)-INDEX('TAB input'!AU$72:AU$121, $E7)-INDEX('TAB input'!AU$126:AU$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E7)-INDEX('TAB input'!AV$72:AV$121, $E7)-INDEX('TAB input'!AV$126:AV$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E7)-INDEX('TAB input'!AW$72:AW$121, $E7)-INDEX('TAB input'!AW$126:AW$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E7)-INDEX('TAB input'!AX$72:AX$121, $E7)-INDEX('TAB input'!AX$126:AX$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E7)-INDEX('TAB input'!AY$72:AY$121, $E7)-INDEX('TAB input'!AY$126:AY$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E7)-INDEX('TAB input'!AZ$72:AZ$121, $E7)-INDEX('TAB input'!AZ$126:AZ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E7)-INDEX('TAB input'!BA$72:BA$121, $E7)-INDEX('TAB input'!BA$126:BA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E7)-INDEX('TAB input'!BB$72:BB$121, $E7)-INDEX('TAB input'!BB$126:BB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E7)-INDEX('TAB input'!BC$72:BC$121, $E7)-INDEX('TAB input'!BC$126:BC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E7)-INDEX('TAB input'!BD$72:BD$121, $E7)-INDEX('TAB input'!BD$126:BD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E7)-INDEX('TAB input'!BE$72:BE$121, $E7)-INDEX('TAB input'!BE$126:BE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E7)-INDEX('TAB input'!BF$72:BF$121, $E7)-INDEX('TAB input'!BF$126:BF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E7)-INDEX('TAB input'!BG$72:BG$121, $E7)-INDEX('TAB input'!BG$126:BG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E7)-INDEX('TAB input'!BH$72:BH$121, $E7)-INDEX('TAB input'!BH$126:BH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E7)-INDEX('TAB input'!BI$72:BI$121, $E7)-INDEX('TAB input'!BI$126:BI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E7)-INDEX('TAB input'!BJ$72:BJ$121, $E7)-INDEX('TAB input'!BJ$126:BJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E7)-INDEX('TAB input'!BK$72:BK$121, $E7)-INDEX('TAB input'!BK$126:BK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E7)-INDEX('TAB input'!BL$72:BL$121, $E7)-INDEX('TAB input'!BL$126:BL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E7)-INDEX('TAB input'!BM$72:BM$121, $E7)-INDEX('TAB input'!BM$126:BM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E7)-INDEX('TAB input'!BN$72:BN$121, $E7)-INDEX('TAB input'!BN$126:BN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E7)-INDEX('TAB input'!BO$72:BO$121, $E7)-INDEX('TAB input'!BO$126:BO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E7)-INDEX('TAB input'!BP$72:BP$121, $E7)-INDEX('TAB input'!BP$126:BP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E7)-INDEX('TAB input'!BQ$72:BQ$121, $E7)-INDEX('TAB input'!BQ$126:BQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E7)-INDEX('TAB input'!BR$72:BR$121, $E7)-INDEX('TAB input'!BR$126:BR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E7)-INDEX('TAB input'!BS$72:BS$121, $E7)-INDEX('TAB input'!BS$126:BS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E7)-INDEX('TAB input'!BT$72:BT$121, $E7)-INDEX('TAB input'!BT$126:BT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E7)-INDEX('TAB input'!BU$72:BU$121, $E7)-INDEX('TAB input'!BU$126:BU$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E7)-INDEX('TAB input'!BV$72:BV$121, $E7)-INDEX('TAB input'!BV$126:BV$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E7)-INDEX('TAB input'!BW$72:BW$121, $E7)-INDEX('TAB input'!BW$126:BW$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E7)-INDEX('TAB input'!BX$72:BX$121, $E7)-INDEX('TAB input'!BX$126:BX$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E7)-INDEX('TAB input'!BY$72:BY$121, $E7)-INDEX('TAB input'!BY$126:BY$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E7)-INDEX('TAB input'!BZ$72:BZ$121, $E7)-INDEX('TAB input'!BZ$126:BZ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E7)-INDEX('TAB input'!CA$72:CA$121, $E7)-INDEX('TAB input'!CA$126:CA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E7)-INDEX('TAB input'!CB$72:CB$121, $E7)-INDEX('TAB input'!CB$126:CB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E7)-INDEX('TAB input'!CC$72:CC$121, $E7)-INDEX('TAB input'!CC$126:CC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E7)-INDEX('TAB input'!CD$72:CD$121, $E7)-INDEX('TAB input'!CD$126:CD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E7)-INDEX('TAB input'!CE$72:CE$121, $E7)-INDEX('TAB input'!CE$126:CE$175, $E7)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E7)=\"\", IF($G7=0, 0, F8), INDEX('TAB input'!$G$180:$G$229, $E7))","v":24.724424335478506},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E7)=\"\", G8, INDEX('TAB input'!H$180:H$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E7)=\"\", H8, INDEX('TAB input'!I$180:I$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E7)=\"\", I8, INDEX('TAB input'!J$180:J$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E7)=\"\", J8, INDEX('TAB input'!K$180:K$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E7)=\"\", K8, INDEX('TAB input'!L$180:L$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E7)=\"\", L8, INDEX('TAB input'!M$180:M$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E7)=\"\", M8, INDEX('TAB input'!N$180:N$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E7)=\"\", N8, INDEX('TAB input'!O$180:O$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E7)=\"\", O8, INDEX('TAB input'!P$180:P$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E7)=\"\", P8, INDEX('TAB input'!Q$180:Q$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E7)=\"\", Q8, INDEX('TAB input'!R$180:R$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E7)=\"\", R8, INDEX('TAB input'!S$180:S$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E7)=\"\", S8, INDEX('TAB input'!T$180:T$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E7)=\"\", T8, INDEX('TAB input'!U$180:U$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E7)=\"\", U8, INDEX('TAB input'!V$180:V$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E7)=\"\", V8, INDEX('TAB input'!W$180:W$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E7)=\"\", W8, INDEX('TAB input'!X$180:X$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E7)=\"\", X8, INDEX('TAB input'!Y$180:Y$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E7)=\"\", Y8, INDEX('TAB input'!Z$180:Z$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E7)=\"\", Z8, INDEX('TAB input'!AA$180:AA$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E7)=\"\", AA8, INDEX('TAB input'!AB$180:AB$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E7)=\"\", AB8, INDEX('TAB input'!AC$180:AC$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E7)=\"\", AC8, INDEX('TAB input'!AD$180:AD$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E7)=\"\", AD8, INDEX('TAB input'!AE$180:AE$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E7)=\"\", AE8, INDEX('TAB input'!AF$180:AF$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E7)=\"\", AF8, INDEX('TAB input'!AG$180:AG$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E7)=\"\", AG8, INDEX('TAB input'!AH$180:AH$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E7)=\"\", AH8, INDEX('TAB input'!AI$180:AI$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E7)=\"\", AI8, INDEX('TAB input'!AJ$180:AJ$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E7)=\"\", AJ8, INDEX('TAB input'!AK$180:AK$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E7)=\"\", AK8, INDEX('TAB input'!AL$180:AL$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E7)=\"\", AL8, INDEX('TAB input'!AM$180:AM$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E7)=\"\", AM8, INDEX('TAB input'!AN$180:AN$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E7)=\"\", AN8, INDEX('TAB input'!AO$180:AO$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E7)=\"\", AO8, INDEX('TAB input'!AP$180:AP$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E7)=\"\", AP8, INDEX('TAB input'!AQ$180:AQ$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E7)=\"\", AQ8, INDEX('TAB input'!AR$180:AR$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E7)=\"\", AR8, INDEX('TAB input'!AS$180:AS$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E7)=\"\", AS8, INDEX('TAB input'!AT$180:AT$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E7)=\"\", AT8, INDEX('TAB input'!AU$180:AU$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E7)=\"\", AU8, INDEX('TAB input'!AV$180:AV$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E7)=\"\", AV8, INDEX('TAB input'!AW$180:AW$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E7)=\"\", AW8, INDEX('TAB input'!AX$180:AX$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E7)=\"\", AX8, INDEX('TAB input'!AY$180:AY$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E7)=\"\", AY8, INDEX('TAB input'!AZ$180:AZ$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E7)=\"\", AZ8, INDEX('TAB input'!BA$180:BA$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E7)=\"\", BA8, INDEX('TAB input'!BB$180:BB$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E7)=\"\", BB8, INDEX('TAB input'!BC$180:BC$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E7)=\"\", BC8, INDEX('TAB input'!BD$180:BD$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E7)=\"\", BD8, INDEX('TAB input'!BE$180:BE$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E7)=\"\", BE8, INDEX('TAB input'!BF$180:BF$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E7)=\"\", BF8, INDEX('TAB input'!BG$180:BG$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E7)=\"\", BG8, INDEX('TAB input'!BH$180:BH$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E7)=\"\", BH8, INDEX('TAB input'!BI$180:BI$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E7)=\"\", BI8, INDEX('TAB input'!BJ$180:BJ$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E7)=\"\", BJ8, INDEX('TAB input'!BK$180:BK$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E7)=\"\", BK8, INDEX('TAB input'!BL$180:BL$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E7)=\"\", BL8, INDEX('TAB input'!BM$180:BM$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E7)=\"\", BM8, INDEX('TAB input'!BN$180:BN$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E7)=\"\", BN8, INDEX('TAB input'!BO$180:BO$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E7)=\"\", BO8, INDEX('TAB input'!BP$180:BP$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E7)=\"\", BP8, INDEX('TAB input'!BQ$180:BQ$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E7)=\"\", BQ8, INDEX('TAB input'!BR$180:BR$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E7)=\"\", BR8, INDEX('TAB input'!BS$180:BS$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E7)=\"\", BS8, INDEX('TAB input'!BT$180:BT$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E7)=\"\", BT8, INDEX('TAB input'!BU$180:BU$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E7)=\"\", BU8, INDEX('TAB input'!BV$180:BV$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E7)=\"\", BV8, INDEX('TAB input'!BW$180:BW$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E7)=\"\", BW8, INDEX('TAB input'!BX$180:BX$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E7)=\"\", BX8, INDEX('TAB input'!BY$180:BY$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E7)=\"\", BY8, INDEX('TAB input'!BZ$180:BZ$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E7)=\"\", BZ8, INDEX('TAB input'!CA$180:CA$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E7)=\"\", CA8, INDEX('TAB input'!CB$180:CB$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E7)=\"\", CB8, INDEX('TAB input'!CC$180:CC$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E7)=\"\", CC8, INDEX('TAB input'!CD$180:CD$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E7)=\"\", CD8, INDEX('TAB input'!CE$180:CE$229, $E7))","v":47.5}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E7)=0, G9, INDEX('TAB input'!H$233:H$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E7)=0, H9, INDEX('TAB input'!I$233:I$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E7)=0, I9, INDEX('TAB input'!J$233:J$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E7)=0, J9, INDEX('TAB input'!K$233:K$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E7)=0, K9, INDEX('TAB input'!L$233:L$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E7)=0, L9, INDEX('TAB input'!M$233:M$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E7)=0, M9, INDEX('TAB input'!N$233:N$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E7)=0, N9, INDEX('TAB input'!O$233:O$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E7)=0, O9, INDEX('TAB input'!P$233:P$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E7)=0, P9, INDEX('TAB input'!Q$233:Q$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E7)=0, Q9, INDEX('TAB input'!R$233:R$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E7)=0, R9, INDEX('TAB input'!S$233:S$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E7)=0, S9, INDEX('TAB input'!T$233:T$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E7)=0, T9, INDEX('TAB input'!U$233:U$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E7)=0, U9, INDEX('TAB input'!V$233:V$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E7)=0, V9, INDEX('TAB input'!W$233:W$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E7)=0, W9, INDEX('TAB input'!X$233:X$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E7)=0, X9, INDEX('TAB input'!Y$233:Y$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E7)=0, Y9, INDEX('TAB input'!Z$233:Z$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E7)=0, Z9, INDEX('TAB input'!AA$233:AA$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E7)=0, AA9, INDEX('TAB input'!AB$233:AB$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E7)=0, AB9, INDEX('TAB input'!AC$233:AC$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E7)=0, AC9, INDEX('TAB input'!AD$233:AD$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E7)=0, AD9, INDEX('TAB input'!AE$233:AE$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E7)=0, AE9, INDEX('TAB input'!AF$233:AF$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E7)=0, AF9, INDEX('TAB input'!AG$233:AG$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E7)=0, AG9, INDEX('TAB input'!AH$233:AH$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E7)=0, AH9, INDEX('TAB input'!AI$233:AI$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E7)=0, AI9, INDEX('TAB input'!AJ$233:AJ$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E7)=0, AJ9, INDEX('TAB input'!AK$233:AK$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E7)=0, AK9, INDEX('TAB input'!AL$233:AL$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E7)=0, AL9, INDEX('TAB input'!AM$233:AM$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E7)=0, AM9, INDEX('TAB input'!AN$233:AN$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E7)=0, AN9, INDEX('TAB input'!AO$233:AO$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E7)=0, AO9, INDEX('TAB input'!AP$233:AP$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E7)=0, AP9, INDEX('TAB input'!AQ$233:AQ$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E7)=0, AQ9, INDEX('TAB input'!AR$233:AR$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E7)=0, AR9, INDEX('TAB input'!AS$233:AS$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E7)=0, AS9, INDEX('TAB input'!AT$233:AT$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E7)=0, AT9, INDEX('TAB input'!AU$233:AU$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E7)=0, AU9, INDEX('TAB input'!AV$233:AV$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E7)=0, AV9, INDEX('TAB input'!AW$233:AW$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E7)=0, AW9, INDEX('TAB input'!AX$233:AX$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E7)=0, AX9, INDEX('TAB input'!AY$233:AY$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E7)=0, AY9, INDEX('TAB input'!AZ$233:AZ$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E7)=0, AZ9, INDEX('TAB input'!BA$233:BA$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E7)=0, BA9, INDEX('TAB input'!BB$233:BB$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E7)=0, BB9, INDEX('TAB input'!BC$233:BC$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E7)=0, BC9, INDEX('TAB input'!BD$233:BD$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E7)=0, BD9, INDEX('TAB input'!BE$233:BE$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E7)=0, BE9, INDEX('TAB input'!BF$233:BF$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E7)=0, BF9, INDEX('TAB input'!BG$233:BG$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E7)=0, BG9, INDEX('TAB input'!BH$233:BH$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E7)=0, BH9, INDEX('TAB input'!BI$233:BI$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E7)=0, BI9, INDEX('TAB input'!BJ$233:BJ$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E7)=0, BJ9, INDEX('TAB input'!BK$233:BK$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E7)=0, BK9, INDEX('TAB input'!BL$233:BL$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E7)=0, BL9, INDEX('TAB input'!BM$233:BM$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E7)=0, BM9, INDEX('TAB input'!BN$233:BN$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E7)=0, BN9, INDEX('TAB input'!BO$233:BO$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E7)=0, BO9, INDEX('TAB input'!BP$233:BP$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E7)=0, BP9, INDEX('TAB input'!BQ$233:BQ$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E7)=0, BQ9, INDEX('TAB input'!BR$233:BR$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E7)=0, BR9, INDEX('TAB input'!BS$233:BS$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E7)=0, BS9, INDEX('TAB input'!BT$233:BT$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E7)=0, BT9, INDEX('TAB input'!BU$233:BU$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E7)=0, BU9, INDEX('TAB input'!BV$233:BV$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E7)=0, BV9, INDEX('TAB input'!BW$233:BW$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E7)=0, BW9, INDEX('TAB input'!BX$233:BX$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E7)=0, BX9, INDEX('TAB input'!BY$233:BY$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E7)=0, BY9, INDEX('TAB input'!BZ$233:BZ$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E7)=0, BZ9, INDEX('TAB input'!CA$233:CA$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E7)=0, CA9, INDEX('TAB input'!CB$233:CB$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E7)=0, CB9, INDEX('TAB input'!CC$233:CC$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E7)=0, CC9, INDEX('TAB input'!CD$233:CD$282, $E7))","v":55},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E7)=0, CD9, INDEX('TAB input'!CE$233:CE$282, $E7))","v":55}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E7)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E7)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E7)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E7)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E7)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E7)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E7)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E7)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E7)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E7)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E7)","v":0.71288155000000009},{"$f":"INDEX('TAB input'!T$72:T$121, $E7)","v":1.16227079},{"$f":"INDEX('TAB input'!U$72:U$121, $E7)","v":0.11059461},{"$f":"INDEX('TAB input'!V$72:V$121, $E7)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E7)","v":1.218829047443754},{"$f":"INDEX('TAB input'!X$72:X$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E7)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$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, $E7)","v":21.100216290124234},{"$f":"INDEX('TAB input'!N$286:N$335, $E7)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E7)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E7)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E7)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E7)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E7)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E7)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E7)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E7)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$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, $E7)","v":47.5},{"$f":"INDEX('TAB input'!N$340:N$389, $E7)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E7)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E7)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E7)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E7)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E7)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E7)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E7)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E7)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$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, $E7)","v":55},{"$f":"INDEX('TAB input'!N$393:N$442, $E7)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E7)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E7)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E7)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E7)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E7)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E7)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E7)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E7)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E7)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":0},{"$f":"'TAB input'!I$13","v":0},{"$f":"'TAB input'!J$13","v":0},{"$f":"'TAB input'!K$13","v":0},{"$f":"'TAB input'!L$13","v":0},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":2},{"$f":"'TAB input'!T$13","v":2},{"$f":"'TAB input'!U$13","v":2},{"$f":"'TAB input'!V$13","v":2},{"$f":"'TAB input'!W$13","v":2},{"$f":"'TAB input'!X$13","v":2},{"$f":"'TAB input'!Y$13","v":2},{"$f":"'TAB input'!Z$13","v":2},{"$f":"'TAB input'!AA$13","v":2},{"$f":"'TAB input'!AB$13","v":2},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0},{"$f":"'TAB input'!CD$13","v":0},{"$f":"'TAB input'!CE$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$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, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E7)=\"\", H15, INDEX('TAB input'!I$446:I$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E7)=\"\", I15, INDEX('TAB input'!J$446:J$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E7)=\"\", J15, INDEX('TAB input'!K$446:K$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E7)=\"\", K15, INDEX('TAB input'!L$446:L$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E7)=\"\", L15, INDEX('TAB input'!M$446:M$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E7)=\"\", M15, INDEX('TAB input'!N$446:N$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E7)=\"\", N15, INDEX('TAB input'!O$446:O$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E7)=\"\", O15, INDEX('TAB input'!P$446:P$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E7)=\"\", P15, INDEX('TAB input'!Q$446:Q$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E7)=\"\", Q15, INDEX('TAB input'!R$446:R$495, $E7))","v":"SL"},{"$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, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E7)=\"\", BU15, INDEX('TAB input'!BV$446:BV$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E7)=\"\", BV15, INDEX('TAB input'!BW$446:BW$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E7)=\"\", BW15, INDEX('TAB input'!BX$446:BX$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E7)=\"\", BX15, INDEX('TAB input'!BY$446:BY$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E7)=\"\", BY15, INDEX('TAB input'!BZ$446:BZ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E7)=\"\", BZ15, INDEX('TAB input'!CA$446:CA$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E7)=\"\", CA15, INDEX('TAB input'!CB$446:CB$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E7)=\"\", CB15, INDEX('TAB input'!CC$446:CC$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E7)=\"\", CC15, INDEX('TAB input'!CD$446:CD$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E7)=\"\", CD15, INDEX('TAB input'!CE$446:CE$495, $E7))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>H$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:G18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>G$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:G18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:G18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>I$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:H18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>H$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:H18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:H18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>J$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:I18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>I$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:I18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:I18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>K$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:J18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>J$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:J18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:J18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>L$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:K18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>K$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:K18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:K18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>M$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:L18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>L$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:L18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:L18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>N$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:M18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>M$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:M18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:M18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>O$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:N18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>N$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:N18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:N18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>P$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:O18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>O$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:O18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:O18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>Q$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:P18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>P$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:P18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:P18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>R$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Q18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>Q$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:Q18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Q18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>S$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:R18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>R$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:R18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:R18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>T$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:S18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>S$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:S18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:S18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>U$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:T18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>T$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:T18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:T18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>V$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:U18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>U$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:U18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:U18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>W$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:V18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>V$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:V18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:V18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>X$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:W18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>W$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:W18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:W18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>Y$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:X18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>X$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:X18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:X18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>Z$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Y18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>Y$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:Y18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Y18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AA$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Z18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>Z$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:Z18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Z18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AB$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AA18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AA$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AA18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AA18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AC$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AB18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AB$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AB18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AB18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AD$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AC18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AC$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AC18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AC18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AE$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AD18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AD$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AD18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AD18))))","v":1.5630180133038865},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AF$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AE18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AE$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AE18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AE18))))","v":1.1322882856286043},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AG$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AF18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AF$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AF18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AF18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AH$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AG18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AG$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AG18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AG18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AI$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AH18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AH$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AH18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AH18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AJ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AI18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AI$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AI18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AI18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AK$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AJ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AL$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AK18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AK$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AK18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AK18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AM$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AL18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AL$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AL18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AL18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AN$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AM18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AM$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AM18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AM18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AO$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AN18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AN$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AN18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AN18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AP$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AO18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AO$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AO18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AO18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AQ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AP18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AP$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AP18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AP18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AR$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AQ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AS$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AR18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AR$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AR18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AR18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AT$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AS18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AS$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AS18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AS18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AU$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AT18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AT$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AT18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AT18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AV$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AU18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AU$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AU18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AU18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AW$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AV18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AV$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AV18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AV18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AX$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AW18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AW$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AW18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AW18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AY$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AX18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AX$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AX18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AX18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AZ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AY18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AY$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AY18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AY18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BA$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AZ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BB$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BA18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BA$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BA18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BA18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BC$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BB18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BB$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BB18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BB18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BD$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BC18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BC$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BC18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BC18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BE$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BD18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BD$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BD18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BD18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BF$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BE18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BE$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BE18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BE18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BG$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BF18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BF$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BF18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BF18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BH$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BG18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BG$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BG18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BG18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BI$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BH18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BH$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BH18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BH18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BJ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BI18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BI$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BI18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BI18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BK$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BJ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BL$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BK18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BK$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BK18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BK18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BM$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BL18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BL$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BL18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BL18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BN$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BM18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BM$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BM18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BM18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BO$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BN18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BN$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BN18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BN18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BP$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BO18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BO$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BO18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BO18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BQ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BP18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BP$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BP18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BP18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BR$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BQ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BS$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BR18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BR$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BR18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BR18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BT$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BS18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BS$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BS18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BS18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BU$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BT18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BT$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BT18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BT18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BV$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BU18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BU$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BU18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BU18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BW$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BV18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BV$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BV18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BV18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BX$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BW18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BW$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BW18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BW18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BY$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BX18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BX$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BX18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BX18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BZ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BY18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BY$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BY18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BY18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CA$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BZ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BZ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BZ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BZ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CB$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CA18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CA$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CA18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CA18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CC$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CB18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CB$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CB18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CB18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CD$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CC18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CC$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CC18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CC18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CE$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CD18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CD$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CD18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CD18))))","v":0}]
[null,null,null,null,{"$f":"E18+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E19)","v":"Depreciation of net capex 2009-10"},null,null,{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>I$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:H19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>H$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:H19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:H19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>J$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:I19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>I$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:I19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:I19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>K$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:J19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>J$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:J19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:J19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>L$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:K19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>K$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:K19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:K19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>M$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:L19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>L$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:L19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:L19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>N$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:M19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>M$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:M19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:M19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>O$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:N19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>N$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:N19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:N19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>P$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:O19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>O$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:O19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:O19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Q$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:P19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>P$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:P19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:P19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>R$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Q19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Q$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Q19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Q19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>S$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:R19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>R$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:R19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:R19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>T$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:S19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>S$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:S19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:S19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>U$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:T19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>T$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:T19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:T19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>V$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:U19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>U$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:U19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:U19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>W$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:V19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>V$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:V19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:V19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>X$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:W19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>W$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:W19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:W19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Y$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:X19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>X$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:X19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:X19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Z$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Y19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Y$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Y19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Y19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AA$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Z19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Z$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Z19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Z19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AB$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AA19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AA$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AA19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AA19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AC$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AB19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AB$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AB19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AB19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AD$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AC19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AC$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AC19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AC19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AE$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AD19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AD$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AD19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AD19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AF$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AE19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AE$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AE19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AE19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AG$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AF19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AF$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AF19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AF19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AH$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AG19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AG$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AG19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AG19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AI$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AH19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AH$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AH19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AH19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AJ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AI19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AI$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AI19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AI19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AK$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AJ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AL$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AK19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AK$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AK19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AK19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AM$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AL19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AL$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AL19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AL19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AN$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AM19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AM$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AM19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AM19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AO$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AN19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AN$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AN19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AN19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AP$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AO19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AO$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AO19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AO19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AQ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AP19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AP$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AP19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AP19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AR$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AQ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AS$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AR19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AR$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AR19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AR19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AT$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AS19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AS$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AS19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AS19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AU$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AT19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AT$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AT19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AT19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AV$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AU19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AU$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AU19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AU19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AW$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AV19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AV$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AV19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AV19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AX$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AW19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AW$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AW19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AW19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AY$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AX19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AX$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AX19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AX19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AZ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AY19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AY$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AY19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AY19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BA$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AZ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BB$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BA19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BA$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BA19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BA19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BC$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BB19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BB$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BB19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BB19))))","v":0.10473684210526316},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BD$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BC19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BC$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BC19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BC19))))","v":5.2368421052632286E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BE$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BD19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BD$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BD19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BD19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BF$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BE19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BE$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BE19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BE19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BG$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BF19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BF$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BF19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BF19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BH$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BG19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BG$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BG19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BG19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BI$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BH19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BH$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BH19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BH19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BJ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BI19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BI$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BI19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BI19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BK$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BJ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BL$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BK19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BK$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BK19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BK19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BM$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BL19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BL$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BL19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BL19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BN$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BM19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BM$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BM19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BM19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BO$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BN19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BN$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BN19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BN19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BP$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BO19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BO$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BO19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BO19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BQ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BP19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BP$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BP19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BP19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BR$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BQ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BS$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BR19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BR$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BR19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BR19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BT$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BS19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BS$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BS19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BS19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BU$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BT19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BT$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BT19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BT19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BV$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BU19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BU$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BU19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BU19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BW$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BV19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BV$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BV19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BV19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BX$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BW19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BW$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BW19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BW19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BY$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BX19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BX$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BX19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BX19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BZ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BY19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BY$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BY19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BY19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CA$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BZ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BZ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BZ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BZ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CB$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CA19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CA$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CA19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CA19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CC$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CB19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CB$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CB19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CB19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CD$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CC19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CC$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CC19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CC19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CE$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CD19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CD$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CD19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CD19))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E20)","v":"Depreciation of net capex 2010-11"},null,null,null,{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>J$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:I20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>I$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:I20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:I20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>K$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:J20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>J$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:J20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:J20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>L$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:K20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>K$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:K20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:K20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>M$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:L20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>L$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:L20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:L20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>N$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:M20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>M$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:M20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:M20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>O$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:N20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>N$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:N20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:N20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>P$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:O20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>O$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:O20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:O20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>Q$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:P20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>P$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:P20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:P20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>R$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Q20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Q$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Q20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Q20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>S$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:R20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>R$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:R20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:R20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>T$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:S20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>S$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:S20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:S20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>U$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:T20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>T$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:T20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:T20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>V$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:U20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>U$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:U20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:U20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>W$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:V20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>V$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:V20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:V20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>X$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:W20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>W$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:W20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:W20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>Y$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:X20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>X$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:X20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:X20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>Z$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Y20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Y$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Y20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Y20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AA$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Z20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Z$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Z20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Z20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AB$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AA20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AA$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AA20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AA20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AC$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AB20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AB$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AB20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AB20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AD$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AC20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AC$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AC20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AC20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AE$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AD20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AD$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AD20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AD20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AF$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AE20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AE$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AE20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AE20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AG$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AF20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AF$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AF20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AF20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AH$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AG20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AG$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AG20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AG20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AI$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AH20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AH$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AH20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AH20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AJ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AI20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AI$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AI20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AI20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AK$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AJ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AL$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AK20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AK$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AK20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AK20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AM$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AL20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AL$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AL20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AL20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AN$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AM20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AM$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AM20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AM20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AO$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AN20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AN$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AN20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AN20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AP$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AO20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AO$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AO20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AO20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AQ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AP20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AP$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AP20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AP20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AR$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AQ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AS$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AR20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AR$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AR20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AR20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AT$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AS20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AS$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AS20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AS20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AU$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AT20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AT$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AT20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AT20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AV$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AU20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AU$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AU20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AU20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AW$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AV20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AV$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AV20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AV20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AX$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AW20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AW$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AW20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AW20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AY$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AX20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AX$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AX20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AX20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AZ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AY20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AY$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AY20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AY20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BA$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AZ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BB$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BA20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BA$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BA20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BA20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BC$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BB20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BB$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BB20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BB20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BD$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BC20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BC$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BC20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BC20))))","v":0.4828842105263158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BE$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BD20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BD$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BD20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BD20))))","v":0.24144210526318588},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BF$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BE20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BE$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BE20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BE20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BG$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BF20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BF$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BF20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BF20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BH$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BG20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BG$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BG20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BG20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BI$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BH20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BH$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BH20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BH20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BJ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BI20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BI$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BI20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BI20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BK$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BJ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BL$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BK20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BK$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BK20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BK20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BM$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BL20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BL$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BL20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BL20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BN$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BM20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BM$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BM20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BM20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BO$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BN20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BN$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BN20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BN20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BP$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BO20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BO$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BO20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BO20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BQ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BP20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BP$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BP20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BP20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BR$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BQ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BS$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BR20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BR$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BR20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BR20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BT$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BS20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BS$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BS20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BS20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BU$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BT20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BT$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BT20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BT20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BV$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BU20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BU$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BU20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BU20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BW$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BV20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BV$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BV20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BV20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BX$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BW20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BW$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BW20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BW20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BY$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BX20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BX$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BX20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BX20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BZ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BY20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BY$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BY20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BY20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CA$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BZ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BZ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BZ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BZ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CB$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CA20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CA$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CA20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CA20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CC$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CB20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CB$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CB20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CB20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CD$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CC20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CC$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CC20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CC20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CE$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CD20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CD$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CD20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CD20))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E21)","v":"Depreciation of net capex 2011-12"},null,null,null,null,{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>K$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:J21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>J$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:J21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:J21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>L$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:K21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>K$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:K21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:K21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>M$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:L21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>L$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:L21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:L21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>N$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:M21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>M$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:M21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:M21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>O$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:N21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>N$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:N21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:N21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>P$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:O21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>O$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:O21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:O21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>Q$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:P21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>P$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:P21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:P21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>R$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Q21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>Q$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:Q21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Q21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>S$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:R21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>R$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:R21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:R21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>T$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:S21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>S$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:S21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:S21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>U$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:T21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>T$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:T21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:T21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>V$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:U21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>U$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:U21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:U21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>W$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:V21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>V$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:V21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:V21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>X$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:W21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>W$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:W21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:W21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>Y$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:X21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>X$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:X21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:X21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>Z$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Y21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>Y$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:Y21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Y21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AA$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Z21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>Z$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:Z21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Z21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AB$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AA21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AA$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AA21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AA21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AC$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AB21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AB$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AB21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AB21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AD$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AC21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AC$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AC21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AC21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AE$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AD21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AD$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AD21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AD21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AF$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AE21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AE$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AE21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AE21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AG$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AF21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AF$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AF21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AF21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AH$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AG21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AG$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AG21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AG21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AI$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AH21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AH$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AH21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AH21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AJ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AI21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AI$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AI21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AI21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AK$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AJ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AL$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AK21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AK$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AK21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AK21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AM$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AL21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AL$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AL21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AL21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AN$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AM21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AM$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AM21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AM21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AO$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AN21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AN$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AN21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AN21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AP$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AO21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AO$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AO21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AO21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AQ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AP21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AP$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AP21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AP21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AR$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AQ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AS$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AR21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AR$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AR21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AR21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AT$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AS21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AS$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AS21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AS21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AU$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AT21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AT$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AT21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AT21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AV$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AU21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AU$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AU21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AU21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AW$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AV21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AV$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AV21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AV21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AX$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AW21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AW$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AW21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AW21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AY$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AX21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AX$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AX21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AX21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AZ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AY21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AY$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AY21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AY21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BA$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AZ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BB$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BA21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BA$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BA21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BA21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BC$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BB21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BB$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BB21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BB21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BD$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BC21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BC$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BC21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BC21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BE$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BD21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BD$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BD21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BD21))))","v":0.83204210526315792},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BF$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BE21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BE$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BE21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BE21))))","v":0.41602105263156375},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BG$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BF21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BF$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BF21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BF21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BH$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BG21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BG$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BG21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BG21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BI$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BH21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BH$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BH21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BH21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BJ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BI21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BI$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BI21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BI21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BK$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BJ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BL$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BK21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BK$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BK21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BK21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BM$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BL21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BL$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BL21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BL21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BN$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BM21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BM$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BM21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BM21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BO$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BN21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BN$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BN21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BN21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BP$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BO21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BO$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BO21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BO21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BQ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BP21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BP$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BP21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BP21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BR$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BQ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BS$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BR21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BR$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BR21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BR21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BT$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BS21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BS$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BS21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BS21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BU$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BT21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BT$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BT21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BT21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BV$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BU21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BU$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BU21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BU21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BW$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BV21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BV$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BV21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BV21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BX$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BW21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BW$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BW21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BW21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BY$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BX21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BX$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BX21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BX21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BZ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BY21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BY$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BY21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BY21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CA$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BZ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BZ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BZ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BZ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CB$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CA21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CA$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CA21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CA21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CC$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CB21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CB$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CB21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CB21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CD$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CC21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CC$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CC21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CC21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CE$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CD21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CD$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CD21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CD21))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E22)","v":"Depreciation of net capex 2012-13"},null,null,null,null,null,{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>L$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:K22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>K$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:K22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:K22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>M$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:L22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>L$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:L22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:L22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>N$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:M22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>M$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:M22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:M22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>O$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:N22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>N$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:N22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:N22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>P$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:O22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>O$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:O22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:O22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>Q$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:P22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>P$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:P22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:P22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>R$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Q22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>Q$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:Q22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Q22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>S$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:R22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>R$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:R22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:R22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>T$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:S22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>S$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:S22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:S22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>U$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:T22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>T$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:T22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:T22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>V$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:U22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>U$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:U22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:U22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>W$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:V22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>V$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:V22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:V22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>X$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:W22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>W$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:W22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:W22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>Y$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:X22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>X$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:X22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:X22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>Z$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Y22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>Y$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:Y22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Y22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AA$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Z22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>Z$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:Z22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Z22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AB$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AA22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AA$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AA22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AA22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AC$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AB22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AB$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AB22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AB22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AD$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AC22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AC$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AC22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AC22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AE$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AD22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AD$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AD22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AD22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AF$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AE22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AE$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AE22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AE22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AG$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AF22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AF$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AF22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AF22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AH$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AG22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AG$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AG22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AG22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AI$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AH22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AH$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AH22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AH22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AJ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AI22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AI$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AI22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AI22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AK$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AJ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AL$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AK22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AK$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AK22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AK22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AM$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AL22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AL$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AL22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AL22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AN$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AM22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AM$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AM22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AM22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AO$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AN22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AN$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AN22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AN22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AP$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AO22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AO$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AO22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AO22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AQ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AP22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AP$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AP22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AP22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AR$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AQ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AS$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AR22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AR$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AR22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AR22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AT$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AS22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AS$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AS22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AS22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AU$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AT22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AT$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AT22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AT22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AV$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AU22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AU$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AU22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AU22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AW$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AV22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AV$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AV22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AV22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AX$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AW22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AW$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AW22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AW22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AY$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AX22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AX$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AX22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AX22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AZ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AY22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AY$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AY22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AY22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BA$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AZ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BB$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BA22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BA$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BA22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BA22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BC$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BB22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BB$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BB22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BB22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BD$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BC22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BC$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BC22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BC22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BE$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BD22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BD$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BD22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BD22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BF$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BE22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BE$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BE22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BE22))))","v":0.13501052631578947},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BG$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BF22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BF$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BF22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BF22))))","v":6.7505263157895179E-2},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BH$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BG22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BG$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BG22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BG22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BI$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BH22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BH$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BH22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BH22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BJ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BI22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BI$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BI22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BI22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BK$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BJ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BL$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BK22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BK$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BK22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BK22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BM$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BL22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BL$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BL22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BL22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BN$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BM22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BM$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BM22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BM22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BO$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BN22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BN$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BN22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BN22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BP$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BO22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BO$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BO22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BO22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BQ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BP22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BP$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BP22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BP22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BR$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BQ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BS$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BR22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BR$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BR22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BR22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BT$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BS22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BS$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BS22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BS22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BU$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BT22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BT$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BT22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BT22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BV$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BU22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BU$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BU22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BU22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BW$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BV22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BV$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BV22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BV22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BX$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BW22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BW$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BW22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BW22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BY$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BX22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BX$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BX22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BX22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BZ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BY22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BY$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BY22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BY22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CA$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BZ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BZ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BZ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BZ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CB$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CA22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CA$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CA22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CA22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CC$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CB22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CB$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CB22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CB22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CD$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CC22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CC$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CC22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CC22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CE$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CD22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CD$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CD22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CD22))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E23)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>M$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:L23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>L$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:L23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:L23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>N$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:M23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>M$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:M23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:M23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>O$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:N23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>N$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:N23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:N23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>P$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:O23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>O$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:O23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:O23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>Q$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:P23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>P$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:P23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:P23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>R$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Q23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>Q$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:Q23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Q23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>S$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:R23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>R$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:R23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:R23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>T$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:S23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>S$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:S23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:S23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>U$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:T23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>T$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:T23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:T23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>V$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:U23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>U$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:U23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:U23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>W$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:V23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>V$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:V23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:V23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>X$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:W23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>W$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:W23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:W23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>Y$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:X23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>X$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:X23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:X23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>Z$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Y23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>Y$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:Y23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Y23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AA$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Z23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>Z$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:Z23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Z23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AB$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AA23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AA$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AA23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AA23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AC$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AB23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AB$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AB23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AB23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AD$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AC23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AC$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AC23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AC23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AE$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AD23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AD$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AD23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AD23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AF$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AE23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AE$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AE23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AE23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AG$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AF23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AF$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AF23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AF23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AH$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AG23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AG$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AG23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AG23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AI$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AH23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AH$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AH23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AH23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AJ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AI23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AI$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AI23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AI23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AK$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AJ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AL$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AK23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AK$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AK23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AK23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AM$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AL23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AL$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AL23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AL23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AN$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AM23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AM$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AM23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AM23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AO$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AN23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AN$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AN23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AN23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AP$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AO23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AO$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AO23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AO23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AQ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AP23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AP$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AP23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AP23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AR$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AQ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AS$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AR23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AR$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AR23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AR23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AT$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AS23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AS$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AS23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AS23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AU$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AT23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AT$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AT23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AT23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AV$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AU23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AU$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AU23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AU23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AW$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AV23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AV$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AV23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AV23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AX$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AW23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AW$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AW23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AW23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AY$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AX23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AX$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AX23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AX23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AZ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AY23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AY$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AY23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AY23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BA$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AZ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BB$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BA23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BA$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BA23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BA23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BC$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BB23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BB$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BB23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BB23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BD$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BC23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BC$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BC23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BC23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BE$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BD23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BD$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BD23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BD23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BF$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BE23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BE$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BE23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BE23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BG$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BF23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BF$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BF23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BF23))))","v":0.14608421052631579},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BH$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BG23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BG$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BG23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BG23))))","v":7.3042105263164459E-2},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BI$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BH23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BH$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BH23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BH23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BJ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BI23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BI$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BI23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BI23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BK$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BJ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BL$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BK23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BK$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BK23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BK23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BM$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BL23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BL$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BL23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BL23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BN$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BM23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BM$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BM23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BM23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BO$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BN23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BN$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BN23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BN23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BP$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BO23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BO$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BO23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BO23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BQ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BP23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BP$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BP23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BP23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BR$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BQ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BS$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BR23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BR$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BR23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BR23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BT$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BS23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BS$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BS23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BS23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BU$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BT23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BT$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BT23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BT23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BV$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BU23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BU$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BU23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BU23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BW$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BV23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BV$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BV23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BV23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BX$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BW23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BW$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BW23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BW23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BY$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BX23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BX$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BX23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BX23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BZ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BY23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BY$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BY23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BY23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CA$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BZ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BZ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BZ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BZ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CB$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CA23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CA$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CA23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CA23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CC$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CB23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CB$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CB23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CB23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CD$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CC23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CC$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CC23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CC23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CE$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CD23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CD$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CD23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CD23))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E24)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>N$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:M24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>M$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:M24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:M24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>O$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:N24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>N$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:N24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:N24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>P$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:O24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>O$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:O24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:O24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>Q$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:P24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>P$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:P24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:P24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>R$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Q24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>Q$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:Q24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Q24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>S$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:R24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>R$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:R24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:R24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>T$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:S24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>S$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:S24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:S24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>U$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:T24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>T$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:T24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:T24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>V$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:U24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>U$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:U24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:U24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>W$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:V24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>V$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:V24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:V24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>X$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:W24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>W$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:W24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:W24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>Y$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:X24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>X$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:X24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:X24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>Z$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Y24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>Y$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:Y24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Y24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AA$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Z24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>Z$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:Z24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Z24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AB$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AA24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AA$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AA24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AA24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AC$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AB24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AB$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AB24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AB24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AD$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AC24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AC$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AC24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AC24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AE$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AD24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AD$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AD24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AD24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AF$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AE24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AE$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AE24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AE24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AG$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AF24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AF$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AF24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AF24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AH$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AG24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AG$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AG24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AG24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AI$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AH24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AH$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AH24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AH24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AJ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AI24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AI$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AI24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AI24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AK$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AJ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AJ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AJ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AJ24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AL$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AK24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AK$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AK24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AK24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AM$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AL24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AL$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AL24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AL24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AN$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AM24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AM$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AM24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AM24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AO$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AN24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AN$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AN24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AN24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AP$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AO24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AO$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AO24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AO24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AQ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AP24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AP$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AP24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AP24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AR$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AQ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AQ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AQ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AQ24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AS$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AR24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AR$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AR24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AR24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AT$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AS24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AS$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AS24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AS24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AU$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AT24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AT$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AT24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AT24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AV$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AU24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AU$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AU24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AU24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AW$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AV24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AV$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AV24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AV24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AX$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AW24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AW$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AW24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AW24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AY$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AX24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AX$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AX24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AX24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AZ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AY24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AY$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AY24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AY24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BA$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AZ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AZ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AZ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AZ24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BB$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BA24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BA$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BA24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BA24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BC$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BB24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BB$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BB24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BB24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BD$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BC24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BC$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BC24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BC24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BE$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BD24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BD$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BD24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BD24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BF$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BE24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BE$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BE24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BE24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BG$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BF24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BF$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BF24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BF24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BH$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BG24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BG$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BG24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BG24))))","v":0.37668505862629398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BI$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BH24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BH$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BH24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BH24))))","v":0.18834252931316087},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BJ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BI24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BI$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BI24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BI24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BK$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BJ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BJ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BJ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BJ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BL$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BK24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BK$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BK24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BK24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BM$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BL24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BL$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BL24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BL24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BN$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BM24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BM$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BM24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BM24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BO$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BN24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BN$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BN24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BN24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BP$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BO24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BO$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BO24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BO24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BQ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BP24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BP$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BP24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BP24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BR$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BQ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BQ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BQ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BQ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BS$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BR24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BR$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BR24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BR24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BT$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BS24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BS$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BS24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BS24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BU$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BT24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BT$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BT24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BT24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BV$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BU24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BU$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BU24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BU24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BW$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BV24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BV$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BV24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BV24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BX$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BW24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BW$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BW24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BW24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BY$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BX24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BX$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BX24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BX24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BZ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BY24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BY$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BY24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BY24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CA$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BZ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BZ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BZ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BZ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CB$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CA24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CA$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CA24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CA24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CC$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CB24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CB$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CB24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CB24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CD$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CC24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CC$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CC24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CC24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CE$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CD24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CD$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CD24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CD24))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E25)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>O$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:N25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>N$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:N25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:N25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>P$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:O25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>O$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:O25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:O25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>Q$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:P25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>P$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:P25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:P25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>R$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Q25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>Q$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:Q25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Q25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>S$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:R25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>R$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:R25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:R25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>T$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:S25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>S$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:S25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:S25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>U$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:T25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>T$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:T25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:T25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>V$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:U25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>U$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:U25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:U25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>W$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:V25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>V$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:V25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:V25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>X$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:W25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>W$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:W25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:W25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>Y$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:X25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>X$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:X25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:X25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>Z$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Y25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>Y$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:Y25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Y25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AA$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Z25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>Z$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:Z25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Z25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AB$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AA25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AA$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AA25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AA25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AC$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AB25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AB$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AB25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AB25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AD$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AC25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AC$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AC25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AC25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AE$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AD25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AD$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AD25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AD25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AF$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AE25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AE$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AE25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AE25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AG$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AF25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AF$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AF25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AF25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AH$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AG25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AG$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AG25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AG25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AI$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AH25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AH$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AH25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AH25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AJ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AI25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AI$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AI25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AI25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AK$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AJ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AJ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AJ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AJ25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AL$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AK25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AK$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AK25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AK25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AM$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AL25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AL$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AL25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AL25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AN$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AM25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AM$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AM25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AM25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AO$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AN25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AN$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AN25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AN25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AP$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AO25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AO$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AO25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AO25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AQ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AP25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AP$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AP25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AP25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AR$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AQ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AQ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AQ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AQ25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AS$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AR25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AR$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AR25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AR25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AT$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AS25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AS$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AS25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AS25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AU$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AT25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AT$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AT25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AT25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AV$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AU25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AU$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AU25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AU25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AW$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AV25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AV$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AV25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AV25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AX$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AW25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AW$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AW25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AW25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AY$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AX25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AX$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AX25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AX25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AZ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AY25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AY$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AY25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AY25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BA$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AZ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AZ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AZ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AZ25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BB$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BA25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BA$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BA25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BA25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BC$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BB25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BB$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BB25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BB25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BD$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BC25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BC$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BC25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BC25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BE$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BD25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BD$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BD25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BD25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BF$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BE25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BE$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BE25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BE25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BG$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BF25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BF$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BF25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BF25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BH$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BG25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BG$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BG25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BG25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BI$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BH25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BH$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BH25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BH25))))","v":7.3190459688662418E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BJ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BI25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BI$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BI25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BI25))))","v":3.6595229844329502E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BK$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BJ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BJ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BJ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BJ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BL$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BK25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BK$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BK25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BK25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BM$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BL25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BL$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BL25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BL25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BN$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BM25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BM$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BM25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BM25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BO$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BN25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BN$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BN25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BN25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BP$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BO25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BO$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BO25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BO25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BQ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BP25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BP$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BP25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BP25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BR$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BQ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BQ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BQ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BQ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BS$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BR25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BR$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BR25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BR25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BT$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BS25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BS$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BS25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BS25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BU$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BT25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BT$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BT25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BT25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BV$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BU25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BU$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BU25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BU25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BW$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BV25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BV$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BV25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BV25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BX$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BW25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BW$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BW25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BW25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BY$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BX25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BX$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BX25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BX25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BZ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BY25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BY$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BY25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BY25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CA$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BZ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BZ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BZ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BZ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CB$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CA25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CA$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CA25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CA25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CC$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CB25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CB$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CB25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CB25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CD$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CC25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CC$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CC25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CC25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CE$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CD25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CD$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CD25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CD25))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E26)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>P$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:O26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>O$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:O26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:O26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>Q$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:P26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>P$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:P26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:P26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>R$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Q26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>Q$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:Q26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Q26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>S$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:R26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>R$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:R26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:R26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>T$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:S26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>S$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:S26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:S26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>U$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:T26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>T$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:T26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:T26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>V$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:U26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>U$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:U26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:U26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>W$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:V26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>V$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:V26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:V26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>X$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:W26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>W$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:W26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:W26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>Y$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:X26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>X$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:X26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:X26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>Z$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Y26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>Y$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:Y26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Y26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AA$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Z26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>Z$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:Z26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Z26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AB$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AA26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AA$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AA26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AA26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AC$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AB26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AB$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AB26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AB26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AD$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AC26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AC$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AC26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AC26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AE$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AD26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AD$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AD26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AD26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AF$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AE26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AE$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AE26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AE26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AG$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AF26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AF$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AF26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AF26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AH$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AG26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AG$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AG26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AG26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AI$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AH26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AH$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AH26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AH26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AJ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AI26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AI$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AI26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AI26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AK$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AJ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AJ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AJ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AJ26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AL$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AK26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AK$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AK26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AK26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AM$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AL26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AL$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AL26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AL26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AN$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AM26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AM$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AM26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AM26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AO$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AN26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AN$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AN26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AN26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AP$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AO26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AO$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AO26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AO26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AQ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AP26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AP$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AP26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AP26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AR$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AQ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AQ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AQ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AQ26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AS$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AR26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AR$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AR26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AR26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AT$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AS26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AS$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AS26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AS26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AU$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AT26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AT$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AT26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AT26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AV$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AU26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AU$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AU26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AU26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AW$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AV26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AV$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AV26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AV26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AX$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AW26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AW$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AW26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AW26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AY$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AX26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AX$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AX26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AX26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AZ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AY26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AY$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AY26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AY26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BA$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AZ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AZ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AZ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AZ26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BB$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BA26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BA$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BA26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BA26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BC$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BB26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BB$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BB26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BB26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BD$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BC26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BC$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BC26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BC26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BE$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BD26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BD$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BD26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BD26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BF$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BE26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BE$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BE26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BE26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BG$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BF26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BF$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BF26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BF26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BH$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BG26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BG$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BG26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BG26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BI$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BH26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BH$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BH26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BH26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BJ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BI26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BI$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BI26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BI26))))","v":3.40736930983878E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BK$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BJ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BJ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BJ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BJ26))))","v":1.7036846549193463E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BL$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BK26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BK$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BK26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BK26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BM$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BL26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BL$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BL26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BL26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BN$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BM26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BM$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BM26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BM26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BO$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BN26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BN$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BN26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BN26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BP$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BO26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BO$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BO26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BO26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BQ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BP26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BP$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BP26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BP26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BR$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BQ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BQ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BQ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BQ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BS$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BR26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BR$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BR26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BR26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BT$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BS26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BS$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BS26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BS26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BU$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BT26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BT$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BT26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BT26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BV$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BU26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BU$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BU26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BU26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BW$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BV26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BV$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BV26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BV26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BX$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BW26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BW$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BW26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BW26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BY$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BX26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BX$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BX26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BX26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BZ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BY26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BY$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BY26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BY26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CA$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BZ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BZ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BZ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BZ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CB$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CA26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CA$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CA26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CA26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CC$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CB26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CB$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CB26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CB26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CD$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CC26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CC$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CC26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CC26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CE$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CD26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CD$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CD26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CD26))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E27)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>Q$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:P27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>P$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:P27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:P27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>R$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Q27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>Q$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:Q27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Q27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>S$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:R27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>R$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:R27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:R27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>T$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:S27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>S$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:S27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:S27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>U$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:T27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>T$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:T27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:T27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>V$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:U27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>U$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:U27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:U27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>W$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:V27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>V$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:V27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:V27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>X$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:W27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>W$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:W27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:W27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>Y$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:X27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>X$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:X27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:X27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>Z$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Y27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>Y$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:Y27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Y27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AA$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Z27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>Z$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:Z27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Z27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AB$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AA27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AA$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AA27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AA27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AC$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AB27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AB$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AB27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AB27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AD$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AC27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AC$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AC27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AC27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AE$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AD27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AD$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AD27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AD27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AF$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AE27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AE$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AE27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AE27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AG$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AF27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AF$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AF27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AF27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AH$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AG27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AG$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AG27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AG27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AI$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AH27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AH$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AH27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AH27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AJ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AI27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AI$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AI27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AI27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AK$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AJ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AJ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AJ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AJ27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AL$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AK27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AK$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AK27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AK27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AM$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AL27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AL$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AL27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AL27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AN$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AM27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AM$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AM27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AM27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AO$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AN27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AN$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AN27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AN27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AP$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AO27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AO$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AO27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AO27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AQ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AP27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AP$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AP27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AP27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AR$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AQ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AQ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AQ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AQ27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AS$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AR27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AR$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AR27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AR27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AT$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AS27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AS$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AS27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AS27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AU$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AT27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AT$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AT27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AT27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AV$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AU27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AU$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AU27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AU27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AW$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AV27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AV$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AV27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AV27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AX$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AW27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AW$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AW27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AW27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AY$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AX27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AX$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AX27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AX27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AZ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AY27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AY$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AY27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AY27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BA$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AZ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AZ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AZ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AZ27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BB$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BA27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BA$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BA27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BA27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BC$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BB27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BB$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BB27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BB27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BD$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BC27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BC$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BC27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BC27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BE$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BD27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BD$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BD27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BD27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BF$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BE27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BE$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BE27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BE27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BG$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BF27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BF$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BF27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BF27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BH$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BG27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BG$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BG27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BG27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BI$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BH27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BH$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BH27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BH27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BJ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BI27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BI$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BI27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BI27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BK$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BJ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BJ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BJ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BJ27))))","v":2.864298866813041E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BL$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BK27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BK$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BK27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BK27))))","v":1.4321494334066154E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BM$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BL27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BL$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BL27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BL27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BN$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BM27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BM$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BM27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BM27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BO$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BN27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BN$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BN27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BN27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BP$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BO27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BO$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BO27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BO27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BQ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BP27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BP$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BP27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BP27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BR$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BQ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BQ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BQ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BQ27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BS$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BR27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BR$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BR27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BR27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BT$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BS27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BS$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BS27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BS27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BU$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BT27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BT$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BT27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BT27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BV$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BU27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BU$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BU27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BU27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BW$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BV27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BV$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BV27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BV27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BX$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BW27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BW$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BW27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BW27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BY$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BX27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BX$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BX27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BX27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BZ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BY27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BY$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BY27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BY27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CA$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BZ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BZ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BZ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BZ27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CB$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CA27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CA$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CA27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CA27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CC$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CB27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CB$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CB27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CB27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CD$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CC27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CC$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CC27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CC27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CE$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CD27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CD$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CD27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CD27))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E28)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>R$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Q28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>Q$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:Q28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Q28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>S$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:R28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>R$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:R28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:R28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>T$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:S28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>S$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:S28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:S28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>U$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:T28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>T$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:T28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:T28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>V$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:U28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>U$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:U28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:U28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>W$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:V28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>V$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:V28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:V28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>X$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:W28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>W$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:W28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:W28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>Y$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:X28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>X$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:X28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:X28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>Z$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Y28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>Y$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:Y28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Y28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AA$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Z28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>Z$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:Z28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Z28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AB$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AA28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AA$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AA28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AA28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AC$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AB28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AB$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AB28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AB28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AD$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AC28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AC$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AC28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AC28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AE$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AD28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AD$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AD28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AD28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AF$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AE28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AE$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AE28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AE28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AG$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AF28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AF$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AF28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AF28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AH$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AG28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AG$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AG28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AG28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AI$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AH28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AH$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AH28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AH28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AJ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AI28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AI$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AI28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AI28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AK$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AJ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AJ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AJ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AJ28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AL$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AK28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AK$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AK28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AK28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AM$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AL28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AL$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AL28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AL28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AN$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AM28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AM$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AM28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AM28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AO$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AN28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AN$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AN28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AN28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AP$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AO28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AO$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AO28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AO28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AQ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AP28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AP$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AP28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AP28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AR$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AQ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AQ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AQ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AQ28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AS$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AR28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AR$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AR28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AR28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AT$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AS28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AS$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AS28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AS28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AU$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AT28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AT$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AT28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AT28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AV$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AU28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AU$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AU28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AU28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AW$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AV28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AV$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AV28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AV28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AX$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AW28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AW$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AW28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AW28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AY$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AX28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AX$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AX28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AX28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AZ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AY28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AY$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AY28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AY28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BA$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AZ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AZ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AZ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AZ28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BB$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BA28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BA$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BA28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BA28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BC$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BB28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BB$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BB28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BB28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BD$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BC28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BC$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BC28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BC28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BE$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BD28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BD$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BD28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BD28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BF$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BE28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BE$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BE28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BE28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BG$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BF28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BF$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BF28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BF28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BH$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BG28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BG$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BG28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BG28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BI$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BH28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BH$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BH28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BH28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BJ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BI28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BI$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BI28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BI28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BK$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BJ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BJ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BJ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BJ28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BL$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BK28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BK$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BK28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BK28))))","v":0.52416275544279911},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BM$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BL28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BL$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BL28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BL28))))","v":0.26208137772141527},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BN$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BM28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BM$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BM28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BM28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BO$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BN28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BN$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BN28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BN28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BP$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BO28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BO$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BO28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BO28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BQ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BP28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BP$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BP28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BP28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BR$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BQ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BQ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BQ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BQ28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BS$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BR28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BR$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BR28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BR28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BT$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BS28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BS$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BS28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BS28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BU$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BT28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BT$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BT28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BT28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BV$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BU28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BU$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BU28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BU28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BW$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BV28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BV$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BV28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BV28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BX$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BW28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BW$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BW28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BW28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BY$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BX28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BX$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BX28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BX28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BZ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BY28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BY$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BY28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BY28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CA$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BZ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BZ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BZ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BZ28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CB$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CA28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CA$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CA28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CA28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CC$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CB28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CB$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CB28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CB28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CD$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CC28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CC$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CC28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CC28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CE$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CD28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CD$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CD28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CD28))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E29)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>S$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:R29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>R$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:R29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:R29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>T$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:S29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>S$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:S29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:S29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>U$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:T29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>T$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:T29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:T29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>V$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:U29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>U$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:U29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:U29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>W$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:V29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>V$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:V29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:V29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>X$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:W29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>W$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:W29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:W29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>Y$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:X29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>X$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:X29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:X29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>Z$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:Y29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>Y$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:Y29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:Y29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AA$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:Z29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>Z$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:Z29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:Z29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AB$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AA29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AA$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AA29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AA29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AC$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AB29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AB$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AB29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AB29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AD$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AC29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AC$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AC29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AC29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AE$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AD29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AD$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AD29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AD29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AF$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AE29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AE$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AE29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AE29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AG$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AF29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AF$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AF29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AF29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AH$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AG29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AG$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AG29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AG29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AI$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AH29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AH$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AH29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AH29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AJ$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AI29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AI$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AI29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AI29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AK$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AJ29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AJ$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AJ29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AJ29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AL$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AK29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AK$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AK29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AK29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AM$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AL29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AL$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AL29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AL29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AN$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AM29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AM$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AM29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AM29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AO$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AN29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AN$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AN29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AN29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AP$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AO29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AO$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AO29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AO29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AQ$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AP29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AP$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AP29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AP29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AR$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AQ29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AQ$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AQ29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AQ29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AS$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AR29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AR$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AR29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AR29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AT$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AS29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AS$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AS29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AS29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AU$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AT29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AT$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AT29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AT29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AV$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AU29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AU$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AU29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AU29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AW$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AV29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AV$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AV29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AV29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AX$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AW29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AW$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AW29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AW29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AY$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AX29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AX$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AX29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AX29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AZ$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AY29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AY$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AY29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AY29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BA$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AZ29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AZ$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AZ29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AZ29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BB$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BA29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BA$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BA29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BA29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BC$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BB29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BB$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BB29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BB29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BD$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BC29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BC$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BC29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BC29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BE$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BD29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BD$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BD29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BD29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BF$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BE29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BE$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BE29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BE29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BG$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BF29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BF$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BF29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BF29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BH$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BG29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BG$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BG29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BG29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BI$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BH29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BH$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BH29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BH29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BJ$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BI29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BI$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BI29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BI29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BK$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BJ29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BJ$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BJ29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BJ29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BL$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BK29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BK$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BK29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BK29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BM$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BL29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BL$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BL29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BL29))))","v":0.10593604197776299},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BN$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BM29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BM$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BM29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BM29))))","v":5.296802098888076E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BO$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BN29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BN$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BN29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BN29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BP$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BO29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BO$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BO29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BO29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BQ$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BP29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BP$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BP29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BP29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BR$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BQ29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BQ$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BQ29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BQ29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BS$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BR29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BR$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BR29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BR29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BT$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BS29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BS$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BS29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BS29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BU$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BT29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BT$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BT29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BT29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BV$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BU29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BU$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BU29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BU29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BW$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BV29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BV$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BV29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BV29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BX$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BW29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BW$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BW29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BW29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BY$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BX29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BX$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BX29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BX29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BZ$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BY29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BY$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BY29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BY29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>CA$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BZ29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BZ$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BZ29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BZ29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>CB$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:CA29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>CA$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:CA29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:CA29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>CC$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:CB29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>CB$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:CB29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:CB29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>CD$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:CC29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>CC$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:CC29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:CC29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>CE$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:CD29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>CD$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:CD29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:CD29))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E30)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>T$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:S30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>S$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:S30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:S30))))","v":2.0176353208567813E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>U$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:T30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>T$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:T30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:T30))))","v":1.9326822547154433E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>V$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:U30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>U$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:U30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:U30))))","v":1.851306159780056E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>W$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:V30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>V$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:V30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:V30))))","v":1.7733564267366855E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>X$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:W30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>W$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:W30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:W30))))","v":1.6986887877161932E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>Y$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:X30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>X$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:X30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:X30))))","v":1.627165049286038E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>Z$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:Y30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>Y$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:Y30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:Y30))))","v":1.5586528366845204E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AA$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:Z30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>Z$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:Z30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:Z30))))","v":1.4930253488241195E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AB$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AA30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AA$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AA30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AA30))))","v":1.4301611236104723E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AC$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AB30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AB$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AB30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AB30))))","v":1.3699438131426631E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AD$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AC30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AC$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AC30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AC30))))","v":1.3122619683787614E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AE$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AD30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AD$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AD30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AD30))))","v":1.2570088328680768E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AF$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AE30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AE$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AE30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AE30))))","v":1.2040821451683682E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AG$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AF30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AF$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AF30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AF30))))","v":1.1533839495823319E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AH$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AG30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AG$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AG30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AG30))))","v":1.1048204148630759E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AI$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AH30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AH$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AH30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AH30))))","v":1.0583016605530515E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AJ$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AI30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AI$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AI30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AI30))))","v":1.0137415906350283E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AK$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AJ30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AJ$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AJ30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AJ30))))","v":9.7105773418723756E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AL$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AK30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AK$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AK30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AK30))))","v":9.3017109274777486E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AM$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AL30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AL$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AL30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AL30))))","v":8.9100599410576343E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AN$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AM30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AM$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AM30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AM30))))","v":8.5348995224867868E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AO$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AN30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AN$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AN30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AN30))))","v":8.1755353320662905E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AP$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AO30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AO$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AO30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AO30))))","v":7.8313022654529739E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AQ$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AP30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AP$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AP30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AP30))))","v":7.5015632226970597E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AR$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AQ30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AQ$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AQ30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AQ30))))","v":7.1857079291098146E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AS$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AR30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AR$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AR30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AR30))))","v":6.8831518057788739E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AT$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AS30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AS$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AS30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AS30))))","v":6.5933348876408169E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AU$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AT30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AT$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AT30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AT30))))","v":6.3157207871085723E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AV$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AU30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AU$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AU30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AU30))))","v":6.0497957013355801E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AW$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AV30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AV$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AV30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AV30))))","v":5.7950674612793455E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AX$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AW30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AW$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AW30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AW30))))","v":5.5510646208044266E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AY$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AX30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AX$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AX30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AX30))))","v":5.3173355841389779E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AZ$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AY30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AY$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AY30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AY30))))","v":5.0934477700699679E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BA$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AZ30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AZ$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AZ30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AZ30))))","v":4.8789868113301785E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BB$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BA30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BA$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BA30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BA30))))","v":4.6735557876952227E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BC$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BB30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BB$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BB30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BB30))))","v":4.476774491371213E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BD$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BC30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BC$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BC30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BC30))))","v":4.2882787233134764E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BE$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BD30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BD$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BD30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BD30))))","v":4.1077196191739614E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BF$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BE30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BE$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BE30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BE30))))","v":3.9347630036297952E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BG$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BF30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BF$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BF30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BF30))))","v":3.769088771898015E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BH$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BG30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BG$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BG30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BG30))))","v":3.6103902972917826E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BI$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BH30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BH$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BH30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BH30))))","v":3.4583738637216032E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BJ$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BI30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BI$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BI30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BI30))))","v":3.3127581220912194E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BK$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BJ30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BJ$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BJ30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BJ30))))","v":3.1732735695821166E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BL$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BK30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BK$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BK30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BK30))))","v":3.0396620508628684E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BM$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BL30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BL$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BL30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BL30))))","v":2.9116762803002216E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BN$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BM30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BM$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BM30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BM30))))","v":2.7890793842875817E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BO$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BN30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BN$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BN30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BN30))))","v":2.6716444628438942E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BP$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BO30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BO$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BO30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BO30))))","v":2.5591541696715191E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BQ$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BP30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BP$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BP30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BP30))))","v":2.451400309895877E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BR$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BQ30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BQ$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BQ30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BQ30))))","v":2.3481834547423664E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BS$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BR30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BR$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BR30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BR30))))","v":2.2493125724374246E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BT$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BS30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BS$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BS30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BS30))))","v":2.1546046746505855E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BU$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BT30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BT$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BT30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BT30))))","v":2.0638844778231935E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BV$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BU30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BU$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BU30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BU30))))","v":1.9769840787569539E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BW$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BV30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BV$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BV30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BV30))))","v":4.4976387791720696E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BX$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BW30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BW$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BW30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BW30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BY$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BX30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BX$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BX30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BX30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BZ$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BY30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BY$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BY30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BY30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>CA$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BZ30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BZ$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BZ30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BZ30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>CB$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:CA30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>CA$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:CA30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:CA30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>CC$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:CB30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>CB$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:CB30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:CB30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>CD$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:CC30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>CC$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:CC30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:CC30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>CE$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:CD30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>CD$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:CD30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:CD30))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E31)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>U$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:T31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>T$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:T31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:T31))))","v":3.0345642858422995E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>V$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:U31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>U$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:U31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:U31))))","v":2.9067931580173605E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>W$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:V31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>V$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:V31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:V31))))","v":2.7844018671534718E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>X$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:W31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>W$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:W31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:W31))))","v":2.6671638937996411E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>Y$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:X31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>X$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:X31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:X31))))","v":2.5548622561659722E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>Z$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:Y31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>Y$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:Y31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:Y31))))","v":2.4472891085379315E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AA$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:Z31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>Z$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:Z31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:Z31))))","v":2.3442453565994923E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AB$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AA31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AA$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AA31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AA31))))","v":2.2455402889531975E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AC$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AB31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AB$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AB31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AB31))))","v":2.1509912241551684E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AD$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AC31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AC$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AC31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AC31))))","v":2.0604231726117927E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AE$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AD31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AD$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AD31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AD31))))","v":1.9736685127123489E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AF$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AE31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AE$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AE31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AE31))))","v":1.8905666805981446E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AG$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AF31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AF$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AF31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AF31))))","v":1.8109638729940123E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AH$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AG31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AG$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AG31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AG31))))","v":1.734712762552159E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AI$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AH31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AH$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AH31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AH31))))","v":1.661672225181542E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AJ$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AI31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AI$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AI31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AI31))))","v":1.5917070788581084E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AK$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AJ31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AJ$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AJ31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AJ31))))","v":1.524687833432504E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AL$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AK31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AK$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AK31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AK31))))","v":1.4604904509721881E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AM$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AL31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AL$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AL31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AL31))))","v":1.3989961161944117E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AN$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AM31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AM$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AM31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AM31))))","v":1.3400910165651732E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AO$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AN31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AN$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AN31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AN31))))","v":1.2836661316571659E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AP$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AO31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AO$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AO31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AO31))))","v":1.229617031376864E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AQ$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AP31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AP$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AP31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AP31))))","v":1.1778436826873118E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AR$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AQ31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AQ$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AQ31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AQ31))))","v":1.1282502644688988E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AS$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AR31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AR$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AR31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AR31))))","v":1.0807449901754713E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AT$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AS31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AS$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AS31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AS31))))","v":1.0352399379575569E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AU$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AT31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AT$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AT31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AT31))))","v":9.9165088793829129E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AV$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AU31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AU$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AU31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AU31))))","v":9.4989716634088974E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AW$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AV31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AV$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AV31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AV31))))","v":9.09901496179168E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AX$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AW31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AW$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AW31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AW31))))","v":8.7158985423478209E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AY$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AX31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AX$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AX31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AX31))))","v":8.3489133405647564E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AZ$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AY31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AY$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AY31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AY31))))","v":7.9973801472778185E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BA$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AZ31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AZ$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AZ31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AZ31))))","v":7.6606483516029646E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BB$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BA31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BA$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BA31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BA31))))","v":7.3380947367986298E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BC$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BB31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BB$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BB31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BB31))))","v":7.0291223268281631E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BD$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BC31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BC$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BC31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BC31))))","v":6.7331592814880289E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BE$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BD31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BD$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BD31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BD31))))","v":6.4496578380569556E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BF$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BE31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BE$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BE31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BE31))))","v":6.178093297507189E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BG$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BF31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BF$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BF31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BF31))))","v":5.9179630534016234E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BH$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BG31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BG$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BG31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BG31))))","v":5.668785661679449E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BI$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BH31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BH$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BH31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BH31))))","v":5.4300999496087335E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BJ$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BI31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BI$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BI31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BI31))))","v":5.2014641622567864E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BK$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BJ31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BJ$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BJ31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BJ31))))","v":4.9824551448986072E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BL$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BK31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BK$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BK31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BK31))))","v":4.7726675598502456E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BM$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BL31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BL$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BL31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BL31))))","v":4.5717131362776019E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BN$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BM31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BM$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BM31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BM31))))","v":4.3792199515922305E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BO$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BN31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BN$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BN31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BN31))))","v":4.1948317431041385E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BP$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BO31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BO$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BO31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BO31))))","v":4.0182072486576502E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BQ$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BP31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BP$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BP31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BP31))))","v":3.8490195750299602E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BR$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BQ31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BQ$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BQ31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BQ31))))","v":3.6869555929234374E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BS$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BR31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BR$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BR31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BR31))))","v":3.5317153574319247E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BT$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BS31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BS$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BS31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BS31))))","v":3.383011552908476E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BU$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BT31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BT$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BT31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BT31))))","v":3.240568961207068E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BV$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BU31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BU$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BU31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BU31))))","v":3.1041239523141393E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BW$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BV31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BV$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BV31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BV31))))","v":2.9734239964272261E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BX$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BW31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BW$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BW31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BW31))))","v":6.7645395918719431E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BY$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BX31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BX$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BX31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BX31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BZ$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BY31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BY$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BY31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BY31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>CA$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BZ31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BZ$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BZ31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BZ31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>CB$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:CA31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>CA$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:CA31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:CA31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>CC$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:CB31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>CB$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:CB31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:CB31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>CD$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:CC31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>CC$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:CC31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:CC31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>CE$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:CD31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>CD$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:CD31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:CD31))))","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E32)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>V$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:U32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>U$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:U32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:U32))))","v":3.2992893449671039E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>W$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:V32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>V$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:V32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:V32))))","v":3.160371898863226E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>X$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:W32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>W$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:W32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:W32))))","v":3.0273036083847738E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>Y$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:X32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>X$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:X32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:X32))))","v":2.8998381932948893E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>Z$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:Y32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>Y$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:Y32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:Y32))))","v":2.7777397430508942E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AA$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:Z32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>Z$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:Z32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:Z32))))","v":2.660782280185593E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AB$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AA32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AA$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AA32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AA32))))","v":2.5487493420725152E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AC$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AB32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AB$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AB32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AB32))))","v":2.441433580301041E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AD$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AC32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AC$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AC32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AC32))))","v":2.3386363769199447E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AE$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AD32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AD$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AD32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AD32))))","v":2.240167476839105E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AF$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AE32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AE$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AE32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AE32))))","v":2.1458446357090371E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AG$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AF32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AF$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AF32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AF32))))","v":2.0554932826265513E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AH$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AG32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AG$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AG32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AG32))))","v":1.9689461970422754E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AI$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AH32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AH$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AH32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AH32))))","v":1.8860431992720743E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AJ$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AI32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AI$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AI32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AI32))))","v":1.8066308540395659E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AK$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AJ32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AJ$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AJ32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AJ32))))","v":1.730562186501058E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AL$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AK32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AK$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AK32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AK32))))","v":1.6576964102273293E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AM$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AL32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AL$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AL32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AL32))))","v":1.58789866663881E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AN$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AM32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AM$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AM32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AM32))))","v":1.5210397754119127E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AO$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AN32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AN$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AN32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AN32))))","v":1.4569959953945693E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AP$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AO32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AO$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AO32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AO32))))","v":1.3956487955884822E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AQ$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AP32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AP$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AP32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AP32))))","v":1.3368846357742301E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AR$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AQ32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AQ$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AQ32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AQ32))))","v":1.2805947563732101E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AS$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AR32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AR$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AR32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AR32))))","v":1.2266749771574961E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AT$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AS32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AS$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AS32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AS32))))","v":1.175025504435075E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AU$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AT32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AT$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AT32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AT32))))","v":1.1255507463535982E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AV$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AU32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AU$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AU32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AU32))))","v":1.0781591359808151E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AW$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AV32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AV$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AV32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AV32))))","v":1.0327629618342546E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AX$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AW32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AW$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AW32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AW32))))","v":9.8927820554649639E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AY$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AX32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AX$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AX32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AX32))))","v":9.476243863655911E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AZ$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AY32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AY$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AY32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AY32))))","v":9.0772441220282932E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BA$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AZ32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AZ$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AZ32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AZ32))))","v":8.6950443695218396E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BB$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BA32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BA$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BA32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BA32))))","v":8.3289372381735525E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BC$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BB32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BB$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BB32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BB32))))","v":7.9782451439346666E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BD$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BC32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BC$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BC32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BC32))))","v":7.642319032611101E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BE$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BD32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BD$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BD32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BD32))))","v":7.3205371786064233E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BF$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BE32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BE$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BE32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BE32))))","v":7.0123040342440473E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BG$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BF32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BF$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BF32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BF32))))","v":6.7170491275390356E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BH$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BG32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BG$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BG32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BG32))))","v":6.434226006379498E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BI$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BH32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BH$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BH32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BH32))))","v":6.1633112271635207E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BJ$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BI32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BI$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BI32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BI32))))","v":5.9038033860197951E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BK$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BJ32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BJ$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BJ32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BJ32))))","v":5.6552221908189612E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BL$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BK32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BK$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BK32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BK32))))","v":5.4171075722581649E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BM$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BL32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BL$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BL32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BL32))))","v":5.1890188323736128E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BN$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BM32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BM$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BM32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BM32))))","v":4.9705338289052507E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BO$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BN32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BN$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BN32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BN32))))","v":4.7612481940039782E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BP$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BO32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BO$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BO32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BO32))))","v":4.5607745858353875E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BQ$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BP32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BP$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BP32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BP32))))","v":4.3687419716949473E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BR$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BQ32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BQ$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BQ32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BQ32))))","v":4.1847949413077924E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BS$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BR32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BR$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BR32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BR32))))","v":4.0085930490422019E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BT$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BS32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BS$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BS32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BS32))))","v":3.8398101838193739E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BU$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BT32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BT$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BT32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BT32))))","v":3.6781339655532941E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BV$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BU32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BU$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BU32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BU32))))","v":3.5232651670036834E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BW$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BV32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BV$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BV32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BV32))))","v":3.3749171599719517E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BX$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BW32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BW$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BW32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BW32))))","v":3.232815384815235E-4},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BY$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BX32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BX$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BX32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BX32))))","v":7.3546550004546657E-3},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BZ$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BY32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BY$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BY32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BY32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>CA$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BZ32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BZ$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BZ32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BZ32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>CB$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:CA32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>CA$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:CA32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:CA32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>CC$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:CB32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>CB$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:CB32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:CB32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>CD$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:CC32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>CC$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:CC32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:CC32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>CE$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:CD32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>CD$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:CD32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:CD32))))","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E33)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>W$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:V33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>V$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:V33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:V33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>X$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:W33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>W$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:W33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:W33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>Y$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:X33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>X$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:X33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:X33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>Z$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:Y33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>Y$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:Y33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:Y33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AA$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:Z33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>Z$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:Z33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:Z33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AB$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AA33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AA$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AA33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AA33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AC$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AB33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AB$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AB33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AB33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AD$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AC33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AC$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AC33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AC33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AE$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AD33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AD$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AD33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AD33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AF$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AE33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AE$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AE33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AE33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AG$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AF33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AF$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AF33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AF33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AH$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AG33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AG$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AG33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AG33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AI$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AH33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AH$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AH33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AH33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AJ$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AI33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AI$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AI33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AI33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AK$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AJ33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AJ$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AJ33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AJ33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AL$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AK33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AK$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AK33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AK33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AM$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AL33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AL$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AL33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AL33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AN$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AM33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AM$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AM33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AM33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AO$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AN33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AN$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AN33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AN33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AP$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AO33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AO$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AO33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AO33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AQ$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AP33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AP$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AP33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AP33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AR$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AQ33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AQ$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AQ33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AQ33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AS$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AR33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AR$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AR33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AR33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AT$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AS33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AS$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AS33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AS33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AU$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AT33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AT$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AT33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AT33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AV$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AU33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AU$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AU33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AU33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AW$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AV33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AV$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AV33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AV33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AX$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AW33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AW$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AW33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AW33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AY$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AX33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AX$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AX33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AX33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AZ$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AY33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AY$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AY33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AY33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BA$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AZ33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AZ$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AZ33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AZ33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BB$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BA33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BA$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BA33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BA33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BC$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BB33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BB$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BB33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BB33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BD$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BC33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BC$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BC33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BC33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BE$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BD33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BD$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BD33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BD33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BF$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BE33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BE$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BE33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BE33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BG$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BF33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BF$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BF33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BF33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BH$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BG33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BG$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BG33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BG33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BI$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BH33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BH$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BH33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BH33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BJ$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BI33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BI$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BI33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BI33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BK$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BJ33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BJ$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BJ33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BJ33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BL$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BK33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BK$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BK33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BK33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BM$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BL33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BL$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BL33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BL33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BN$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BM33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BM$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BM33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BM33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BO$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BN33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BN$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BN33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BN33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BP$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BO33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BO$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BO33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BO33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BQ$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BP33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BP$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BP33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BP33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BR$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BQ33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BQ$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BQ33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BQ33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BS$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BR33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BR$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BR33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BR33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BT$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BS33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BS$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BS33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BS33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BU$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BT33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BT$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BT33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BT33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BV$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BU33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BU$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BU33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BU33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BW$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BV33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BV$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BV33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BV33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BX$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BW33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BW$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BW33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BW33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BY$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BX33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BX$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BX33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BX33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BZ$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BY33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BY$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BY33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BY33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>CA$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BZ33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BZ$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BZ33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BZ33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>CB$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:CA33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>CA$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:CA33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:CA33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>CC$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:CB33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>CB$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:CB33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:CB33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>CD$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:CC33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>CC$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:CC33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:CC33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>CE$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:CD33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>CD$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:CD33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:CD33))))","v":0}]
[null,null,null,null,16,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E34)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>X$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:W34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>W$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:W34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:W34))))","v":-5.1319117787105434E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>Y$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:X34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>X$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:X34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:X34))))","v":-4.9158312827648355E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>Z$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:Y34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>Y$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:Y34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:Y34))))","v":-4.7088489129642114E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AA$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:Z34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>Z$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:Z34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:Z34))))","v":-4.5105815903130862E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AB$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AA34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AA$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AA34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AA34))))","v":-4.3206623654577989E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AC$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AB34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AB$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AB34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AB34))))","v":-4.1387397395437862E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AD$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AC34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AC$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AC34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AC34))))","v":-3.9644770136682585E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AE$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AD34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AD$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AD34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AD34))))","v":-3.7975516657243316E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AF$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AE34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AE$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AE34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AE34))))","v":-3.6376547534833076E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AG$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AF34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AF$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AF34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AF34))))","v":-3.4844903428103258E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AH$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AG34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AG$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AG34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AG34))))","v":-3.3377749599551546E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AI$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AH34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AH$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AH34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AH34))))","v":-3.1972370669044112E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AJ$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AI34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AI$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AI34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AI34))))","v":-3.062616558824225E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AK$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AJ34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AJ$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AJ34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AJ34))))","v":-2.9336642826632054E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AL$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AK34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AK$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AK34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AK34))))","v":-2.8101415760247547E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AM$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AL34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AL$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AL34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AL34))))","v":-2.6918198254552914E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AN$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AM34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AM$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AM34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AM34))))","v":-2.5784800433308584E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AO$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AN34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AN$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AN34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AN34))))","v":-2.4699124625590329E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AP$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AO34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AO$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AO34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AO34))))","v":-2.3659161483460211E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AQ$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AP34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AP$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AP34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AP34))))","v":-2.266298626310399E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AR$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AQ34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AQ$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AQ34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AQ34))))","v":-2.170875526255224E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AS$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AR34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AR$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AR34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AR34))))","v":-2.0794702409392147E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AT$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AS34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AS$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AS34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AS34))))","v":-1.9919135992154578E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AU$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AT34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AT$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AT34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AT34))))","v":-1.9080435529327019E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AV$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AU34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AU$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AU34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AU34))))","v":-1.8277048770197458E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AW$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AV34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AV$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AV34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AV34))))","v":-1.7507488821978622E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AX$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AW34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AW$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AW34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AW34))))","v":-1.677033139789531E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AY$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AX34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AX$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AX34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AX34))))","v":-1.6064212181141825E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>AZ$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AY34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AY$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AY34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AY34))))","v":-1.5387824299830589E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BA$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AZ34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>AZ$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:AZ34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:AZ34))))","v":-1.4739915908258776E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BB$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BA34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BA$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BA34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BA34))))","v":-1.4119287870016303E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BC$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BB34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BB$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BB34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BB34))))","v":-1.3524791538647198E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BD$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BC34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BC$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BC34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BC34))))","v":-1.2955326631756791E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BE$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BD34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BD$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BD34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BD34))))","v":-1.2409839194630189E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BF$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BE34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BE$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BE34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BE34))))","v":-1.1887319649593126E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BG$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BF34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BF$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BF34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BF34))))","v":-1.1386800927504995E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BH$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BG34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BG$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BG34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BG34))))","v":-1.0907356677925839E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BI$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BH34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BH$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BH34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BH34))))","v":-1.0448099554644749E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BJ$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BI34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BI$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BI34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BI34))))","v":-1.0008179573396548E-2},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BK$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BJ34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BJ$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BJ34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BJ34))))","v":-9.5867825387272228E-3},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BL$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BK34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BK$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BK34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BK34))))","v":-9.1831285370966003E-3},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BM$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BL34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BL$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BL34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BL34))))","v":-8.7964704934293727E-3},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BN$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BM34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BM$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BM34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BM34))))","v":-8.4260927884428731E-3},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BO$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BN34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BN$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BN34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BN34))))","v":-8.0713099341926421E-3},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BP$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BO34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BO$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BO34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BO34))))","v":-7.7314653053845292E-3},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BQ$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BP34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BP$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BP34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BP34))))","v":-7.4059299241051781E-3},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BR$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BQ34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BQ$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BQ34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BQ34))))","v":-7.0941012957218023E-3},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BS$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BR34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BR$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BR34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BR34))))","v":-6.795402293796677E-3},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BT$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BS34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BS$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BS34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BS34))))","v":-6.5092800919526088E-3},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BU$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BT34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BT$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BT34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BT34))))","v":-6.2352051407124987E-3},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BV$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BU34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BU$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BU34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BU34))))","v":-5.972670187419345E-3},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BW$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BV34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BV$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BV34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BV34))))","v":-5.7211893374227371E-3},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BX$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BW34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BW$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BW34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BW34))))","v":-5.4802971547944128E-3},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BY$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BX34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BX$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BX34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BX34))))","v":-5.2495478009083295E-3},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>BZ$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BY34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BY$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BY34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BY34))))","v":-5.0285142092911395E-3},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>CA$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BZ34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>BZ$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:BZ34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:BZ34))))","v":-0.11439869826137339},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>CB$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:CA34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>CA$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:CA34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:CA34))))","v":0},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>CC$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:CB34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>CB$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:CB34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:CB34))))","v":0},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>CD$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:CC34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>CC$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:CC34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:CC34))))","v":0},{"$f":"IF(OFFSET($G24, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G31, -$E34, $E34)=\"SL\",\nIF(OFFSET($G24,-$E34,$E34)+$E34>CE$5,IFERROR((OFFSET($G23,-$E34,$E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:CD34)),\nIF(OFFSET($G25,-$E34,$E34)+$E34>CD$5,IFERROR(((OFFSET($G23,-$E34,$E34)-SUM($G34:CD34))*OFFSET($G30, -$E34, $E34)/(OFFSET($G24,-$E34,$E34))),0),OFFSET($G23,-$E34,$E34)-SUM($G34:CD34))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E19)","v":"Depreciation of asset adjustments - TAB 2009-10"},null,null,{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>I$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:H37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>H$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:H37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:H37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>J$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:I37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>I$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:I37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:I37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>K$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:J37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>J$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:J37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:J37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>L$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:K37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>K$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:K37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:K37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>M$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:L37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>L$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:L37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:L37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>N$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:M37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>M$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:M37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:M37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>O$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:N37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>N$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:N37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:N37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>P$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:O37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>O$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:O37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:O37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Q$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:P37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>P$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:P37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:P37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>R$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:Q37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Q$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:Q37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:Q37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>S$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:R37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>R$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:R37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:R37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>T$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:S37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>S$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:S37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:S37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>U$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:T37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>T$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:T37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:T37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>V$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:U37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>U$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:U37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:U37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>W$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:V37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>V$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:V37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:V37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>X$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:W37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>W$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:W37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:W37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Y$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:X37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>X$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:X37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:X37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Z$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:Y37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Y$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:Y37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:Y37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AA$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:Z37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Z$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:Z37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:Z37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AB$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AA37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AA37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AA37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AC$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AB37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AB37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AB37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AD$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AC37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AC37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AC37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AE$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AD37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AD37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AD37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AF$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AE37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AE37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AE37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AG$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AF37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AF37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AF37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AH$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AG37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AG37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AG37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AI$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AH37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AH37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AH37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AJ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AI37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AI37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AI37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AK$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AJ37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AJ37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AJ37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AL$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AK37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AK37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AK37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AM$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AL37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AL37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AL37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AN$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AM37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AM37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AM37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AO$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AN37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AN37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AN37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AP$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AO37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AO$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AO37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AO37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AQ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AP37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AP$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AP37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AP37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AR$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AQ37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AQ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AQ37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AQ37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AS$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AR37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AR$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AR37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AR37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AT$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AS37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AS$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AS37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AS37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AU$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AT37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AT$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AT37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AT37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AV$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AU37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AU$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AU37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AU37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AW$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AV37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AV$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AV37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AV37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AX$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AW37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AW$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AW37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AW37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AY$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AX37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AX$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AX37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AX37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AZ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AY37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AY$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AY37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AY37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BA$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:AZ37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AZ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:AZ37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:AZ37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BB$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BA37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BA37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BA37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BC$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BB37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BB37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BB37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BD$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BC37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BC37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BC37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BE$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BD37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BD37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BD37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BF$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BE37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BE37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BE37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BG$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BF37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BF37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BF37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BH$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BG37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BG37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BG37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BI$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BH37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BH37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BH37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BJ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BI37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BI37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BI37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BK$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BJ37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BJ37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BJ37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BL$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BK37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BK37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BK37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BM$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BL37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BL37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BL37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BN$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BM37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BM37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BM37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BO$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BN37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BN37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BN37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BP$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BO37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BO$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BO37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BO37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BQ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BP37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BP$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BP37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BP37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BR$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BQ37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BQ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BQ37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BQ37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BS$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BR37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BR$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BR37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BR37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BT$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BS37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BS$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BS37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BS37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BU$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BT37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BT$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BT37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BT37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BV$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BU37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BU$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BU37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BU37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BW$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BV37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BV$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BV37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BV37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BX$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BW37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BW$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BW37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BW37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BY$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BX37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BX$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BX37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BX37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BZ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BY37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BY$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BY37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BY37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CA$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:BZ37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BZ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:BZ37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:BZ37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CB$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:CA37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:CA37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:CA37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CC$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:CB37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:CB37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:CB37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CD$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:CC37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:CC37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:CC37))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CE$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G37:CD37)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G37:CD37))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G37:CD37))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E20)","v":"Depreciation of asset adjustments - TAB 2010-11"},null,null,null,{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>J$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:I38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>I$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:I38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:I38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>K$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:J38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>J$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:J38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:J38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>L$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:K38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>K$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:K38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:K38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>M$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:L38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>L$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:L38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:L38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>N$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:M38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>M$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:M38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:M38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>O$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:N38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>N$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:N38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:N38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>P$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:O38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>O$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:O38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:O38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Q$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:P38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>P$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:P38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:P38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>R$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:Q38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Q$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:Q38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:Q38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>S$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:R38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>R$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:R38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:R38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>T$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:S38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>S$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:S38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:S38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>U$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:T38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>T$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:T38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:T38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>V$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:U38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>U$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:U38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:U38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>W$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:V38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>V$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:V38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:V38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>X$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:W38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>W$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:W38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:W38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Y$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:X38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>X$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:X38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:X38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Z$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:Y38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Y$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:Y38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:Y38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AA$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:Z38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Z$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:Z38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:Z38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AB$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AA38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AA38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AA38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AC$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AB38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AB38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AB38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AD$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AC38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AC38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AC38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AE$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AD38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AD38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AD38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AF$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AE38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AE38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AE38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AG$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AF38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AF38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AF38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AH$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AG38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AG38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AG38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AI$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AH38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AH38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AH38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AJ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AI38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AI38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AI38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AK$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AJ38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AJ38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AJ38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AL$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AK38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AK38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AK38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AM$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AL38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AL38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AL38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AN$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AM38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AM38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AM38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AO$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AN38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AN38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AN38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AP$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AO38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AO$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AO38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AO38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AQ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AP38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AP$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AP38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AP38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AR$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AQ38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AQ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AQ38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AQ38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AS$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AR38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AR$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AR38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AR38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AT$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AS38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AS$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AS38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AS38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AU$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AT38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AT$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AT38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AT38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AV$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AU38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AU$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AU38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AU38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AW$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AV38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AV$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AV38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AV38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AX$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AW38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AW$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AW38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AW38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AY$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AX38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AX$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AX38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AX38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AZ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AY38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AY$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AY38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AY38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BA$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:AZ38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AZ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:AZ38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:AZ38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BB$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BA38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BA38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BA38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BC$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BB38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BB38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BB38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BD$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BC38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BC38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BC38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BE$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BD38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BD38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BD38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BF$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BE38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BE38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BE38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BG$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BF38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BF38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BF38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BH$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BG38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BG38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BG38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BI$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BH38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BH38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BH38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BJ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BI38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BI38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BI38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BK$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BJ38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BJ38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BJ38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BL$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BK38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BK38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BK38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BM$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BL38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BL38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BL38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BN$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BM38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BM38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BM38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BO$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BN38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BN38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BN38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BP$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BO38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BO$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BO38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BO38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BQ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BP38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BP$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BP38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BP38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BR$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BQ38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BQ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BQ38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BQ38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BS$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BR38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BR$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BR38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BR38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BT$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BS38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BS$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BS38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BS38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BU$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BT38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BT$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BT38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BT38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BV$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BU38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BU$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BU38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BU38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BW$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BV38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BV$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BV38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BV38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BX$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BW38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BW$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BW38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BW38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BY$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BX38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BX$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BX38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BX38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BZ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BY38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BY$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BY38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BY38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CA$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:BZ38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BZ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:BZ38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:BZ38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CB$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:CA38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:CA38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:CA38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CC$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:CB38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:CB38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:CB38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CD$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:CC38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:CC38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:CC38))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CE$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G38:CD38)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G38:CD38))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G38:CD38))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E21)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,null,null,{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>K$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:J39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>J$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:J39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:J39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>L$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:K39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>K$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:K39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:K39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>M$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:L39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>L$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:L39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:L39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>N$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:M39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>M$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:M39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:M39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>O$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:N39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>N$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:N39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:N39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>P$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:O39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>O$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:O39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:O39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Q$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:P39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>P$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:P39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:P39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>R$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:Q39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Q$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:Q39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:Q39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>S$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:R39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>R$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:R39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:R39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>T$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:S39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>S$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:S39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:S39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>U$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:T39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>T$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:T39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:T39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>V$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:U39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>U$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:U39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:U39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>W$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:V39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>V$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:V39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:V39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>X$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:W39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>W$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:W39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:W39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Y$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:X39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>X$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:X39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:X39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Z$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:Y39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Y$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:Y39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:Y39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AA$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:Z39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Z$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:Z39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:Z39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AB$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AA39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AA39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AA39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AC$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AB39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AB39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AB39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AD$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AC39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AC39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AC39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AE$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AD39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AD39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AD39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AF$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AE39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AE39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AE39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AG$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AF39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AF39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AF39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AH$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AG39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AG39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AG39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AI$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AH39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AH39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AH39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AJ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AI39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AI39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AI39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AK$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AJ39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AJ39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AJ39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AL$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AK39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AK39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AK39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AM$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AL39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AL39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AL39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AN$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AM39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AM39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AM39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AO$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AN39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AN39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AN39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AP$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AO39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AO$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AO39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AO39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AQ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AP39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AP$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AP39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AP39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AR$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AQ39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AQ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AQ39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AQ39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AS$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AR39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AR$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AR39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AR39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AT$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AS39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AS$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AS39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AS39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AU$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AT39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AT$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AT39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AT39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AV$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AU39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AU$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AU39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AU39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AW$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AV39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AV$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AV39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AV39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AX$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AW39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AW$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AW39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AW39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AY$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AX39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AX$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AX39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AX39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AZ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AY39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AY$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AY39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AY39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BA$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:AZ39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AZ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:AZ39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:AZ39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BB$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BA39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BA39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BA39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BC$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BB39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BB39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BB39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BD$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BC39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BC39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BC39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BE$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BD39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BD39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BD39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BF$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BE39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BE39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BE39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BG$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BF39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BF39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BF39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BH$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BG39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BG39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BG39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BI$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BH39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BH39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BH39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BJ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BI39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BI39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BI39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BK$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BJ39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BJ39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BJ39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BL$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BK39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BK39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BK39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BM$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BL39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BL39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BL39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BN$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BM39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BM39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BM39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BO$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BN39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BN39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BN39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BP$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BO39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BO$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BO39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BO39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BQ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BP39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BP$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BP39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BP39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BR$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BQ39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BQ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BQ39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BQ39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BS$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BR39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BR$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BR39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BR39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BT$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BS39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BS$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BS39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BS39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BU$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BT39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BT$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BT39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BT39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BV$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BU39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BU$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BU39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BU39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BW$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BV39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BV$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BV39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BV39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BX$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BW39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BW$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BW39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BW39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BY$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BX39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BX$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BX39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BX39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BZ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BY39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BY$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BY39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BY39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CA$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:BZ39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BZ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:BZ39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:BZ39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CB$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:CA39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:CA39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:CA39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CC$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:CB39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:CB39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:CB39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CD$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:CC39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:CC39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:CC39))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CE$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G39:CD39)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G39:CD39))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G39:CD39))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E22)","v":"Depreciation of asset adjustments - TAB 2012-13"},null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>L$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:K40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>K$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:K40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:K40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>M$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:L40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>L$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:L40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:L40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>N$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:M40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>M$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:M40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:M40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>O$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:N40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>N$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:N40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:N40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>P$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:O40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>O$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:O40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:O40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Q$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:P40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>P$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:P40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:P40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>R$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:Q40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Q$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:Q40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:Q40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>S$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:R40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>R$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:R40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:R40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>T$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:S40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>S$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:S40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:S40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>U$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:T40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>T$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:T40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:T40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>V$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:U40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>U$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:U40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:U40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>W$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:V40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>V$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:V40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:V40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>X$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:W40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>W$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:W40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:W40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Y$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:X40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>X$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:X40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:X40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Z$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:Y40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Y$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:Y40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:Y40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AA$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:Z40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Z$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:Z40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:Z40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AB$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AA40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AA40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AA40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AC$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AB40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AB40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AB40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AD$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AC40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AC40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AC40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AE$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AD40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AD40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AD40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AF$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AE40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AE40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AE40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AG$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AF40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AF40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AF40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AH$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AG40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AG40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AG40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AI$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AH40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AH40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AH40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AJ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AI40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AI40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AI40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AK$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AJ40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AJ40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AJ40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AL$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AK40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AK40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AK40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AM$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AL40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AL40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AL40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AN$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AM40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AM40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AM40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AO$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AN40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AN40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AN40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AP$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AO40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AO$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AO40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AO40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AQ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AP40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AP$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AP40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AP40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AR$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AQ40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AQ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AQ40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AQ40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AS$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AR40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AR$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AR40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AR40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AT$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AS40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AS$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AS40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AS40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AU$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AT40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AT$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AT40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AT40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AV$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AU40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AU$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AU40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AU40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AW$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AV40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AV$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AV40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AV40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AX$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AW40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AW$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AW40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AW40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AY$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AX40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AX$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AX40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AX40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AZ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AY40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AY$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AY40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AY40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BA$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:AZ40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AZ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:AZ40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:AZ40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BB$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BA40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BA40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BA40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BC$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BB40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BB40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BB40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BD$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BC40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BC40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BC40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BE$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BD40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BD40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BD40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BF$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BE40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BE40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BE40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BG$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BF40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BF40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BF40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BH$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BG40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BG40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BG40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BI$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BH40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BH40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BH40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BJ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BI40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BI40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BI40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BK$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BJ40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BJ40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BJ40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BL$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BK40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BK40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BK40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BM$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BL40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BL40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BL40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BN$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BM40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BM40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BM40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BO$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BN40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BN40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BN40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BP$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BO40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BO$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BO40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BO40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BQ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BP40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BP$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BP40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BP40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BR$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BQ40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BQ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BQ40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BQ40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BS$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BR40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BR$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BR40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BR40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BT$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BS40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BS$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BS40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BS40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BU$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BT40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BT$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BT40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BT40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BV$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BU40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BU$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BU40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BU40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BW$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BV40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BV$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BV40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BV40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BX$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BW40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BW$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BW40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BW40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BY$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BX40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BX$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BX40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BX40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BZ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BY40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BY$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BY40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BY40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CA$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:BZ40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BZ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:BZ40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:BZ40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CB$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:CA40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:CA40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:CA40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CC$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:CB40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:CB40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:CB40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CD$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:CC40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:CC40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:CC40))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CE$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G40:CD40)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G40:CD40))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G40:CD40))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E23)","v":"Depreciation of asset adjustments - TAB 2013-14"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>M$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:L41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>L$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:L41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:L41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>N$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:M41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>M$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:M41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:M41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>O$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:N41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>N$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:N41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:N41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>P$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:O41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>O$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:O41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:O41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Q$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:P41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>P$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:P41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:P41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>R$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:Q41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Q$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:Q41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:Q41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>S$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:R41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>R$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:R41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:R41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>T$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:S41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>S$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:S41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:S41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>U$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:T41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>T$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:T41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:T41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>V$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:U41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>U$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:U41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:U41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>W$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:V41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>V$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:V41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:V41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>X$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:W41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>W$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:W41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:W41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Y$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:X41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>X$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:X41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:X41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Z$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:Y41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Y$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:Y41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:Y41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AA$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:Z41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Z$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:Z41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:Z41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AB$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AA41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AA41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AA41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AC$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AB41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AB41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AB41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AD$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AC41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AC41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AC41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AE$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AD41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AD41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AD41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AF$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AE41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AE41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AE41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AG$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AF41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AF41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AF41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AH$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AG41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AG41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AG41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AI$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AH41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AH41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AH41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AJ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AI41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AI41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AI41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AK$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AJ41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AJ41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AJ41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AL$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AK41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AK41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AK41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AM$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AL41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AL41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AL41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AN$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AM41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AM41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AM41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AO$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AN41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AN41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AN41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AP$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AO41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AO$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AO41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AO41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AQ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AP41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AP$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AP41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AP41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AR$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AQ41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AQ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AQ41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AQ41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AS$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AR41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AR$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AR41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AR41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AT$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AS41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AS$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AS41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AS41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AU$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AT41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AT$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AT41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AT41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AV$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AU41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AU$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AU41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AU41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AW$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AV41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AV$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AV41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AV41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AX$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AW41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AW$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AW41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AW41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AY$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AX41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AX$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AX41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AX41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AZ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AY41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AY$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AY41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AY41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BA$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:AZ41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AZ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:AZ41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:AZ41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BB$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BA41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BA41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BA41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BC$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BB41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BB41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BB41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BD$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BC41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BC41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BC41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BE$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BD41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BD41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BD41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BF$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BE41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BE41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BE41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BG$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BF41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BF41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BF41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BH$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BG41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BG41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BG41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BI$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BH41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BH41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BH41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BJ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BI41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BI41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BI41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BK$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BJ41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BJ41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BJ41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BL$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BK41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BK41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BK41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BM$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BL41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BL41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BL41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BN$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BM41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BM41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BM41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BO$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BN41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BN41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BN41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BP$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BO41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BO$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BO41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BO41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BQ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BP41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BP$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BP41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BP41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BR$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BQ41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BQ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BQ41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BQ41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BS$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BR41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BR$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BR41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BR41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BT$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BS41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BS$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BS41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BS41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BU$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BT41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BT$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BT41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BT41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BV$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BU41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BU$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BU41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BU41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BW$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BV41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BV$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BV41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BV41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BX$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BW41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BW$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BW41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BW41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BY$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BX41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BX$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BX41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BX41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BZ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BY41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BY$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BY41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BY41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CA$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:BZ41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BZ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:BZ41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:BZ41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CB$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:CA41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:CA41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:CA41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CC$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:CB41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:CB41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:CB41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CD$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:CC41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:CC41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:CC41))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CE$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G41:CD41)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G41:CD41))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G41:CD41))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E24)","v":"Depreciation of asset adjustments - TAB 2014-15"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>N$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:M42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>M$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:M42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:M42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>O$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:N42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>N$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:N42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:N42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>P$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:O42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>O$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:O42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:O42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>Q$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:P42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>P$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:P42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:P42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>R$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:Q42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>Q$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:Q42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:Q42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>S$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:R42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>R$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:R42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:R42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>T$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:S42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>S$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:S42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:S42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>U$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:T42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>T$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:T42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:T42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>V$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:U42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>U$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:U42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:U42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>W$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:V42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>V$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:V42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:V42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>X$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:W42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>W$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:W42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:W42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>Y$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:X42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>X$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:X42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:X42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>Z$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:Y42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>Y$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:Y42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:Y42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AA$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:Z42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>Z$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:Z42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:Z42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AB$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AA42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AA$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AA42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AA42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AC$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AB42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AB$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AB42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AB42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AD$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AC42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AC$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AC42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AC42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AE$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AD42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AD$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AD42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AD42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AF$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AE42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AE$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AE42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AE42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AG$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AF42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AF$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AF42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AF42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AH$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AG42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AG$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AG42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AG42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AI$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AH42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AH$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AH42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AH42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AJ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AI42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AI$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AI42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AI42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AK$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AJ42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AJ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AJ42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AJ42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AL$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AK42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AK$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AK42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AK42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AM$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AL42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AL$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AL42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AL42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AN$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AM42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AM$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AM42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AM42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AO$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AN42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AN$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AN42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AN42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AP$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AO42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AO$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AO42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AO42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AQ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AP42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AP$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AP42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AP42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AR$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AQ42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AQ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AQ42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AQ42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AS$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AR42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AR$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AR42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AR42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AT$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AS42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AS$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AS42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AS42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AU$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AT42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AT$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AT42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AT42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AV$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AU42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AU$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AU42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AU42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AW$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AV42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AV$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AV42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AV42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AX$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AW42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AW$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AW42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AW42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AY$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AX42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AX$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AX42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AX42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AZ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AY42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AY$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AY42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AY42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BA$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:AZ42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AZ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:AZ42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:AZ42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BB$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BA42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BA$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BA42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BA42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BC$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BB42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BB$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BB42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BB42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BD$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BC42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BC$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BC42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BC42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BE$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BD42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BD$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BD42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BD42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BF$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BE42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BE$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BE42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BE42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BG$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BF42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BF$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BF42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BF42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BH$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BG42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BG$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BG42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BG42))))","v":0.44421507979208913},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BI$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BH42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BH$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BH42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BH42))))","v":0.22210753989606147},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BJ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BI42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BI$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BI42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BI42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BK$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BJ42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BJ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BJ42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BJ42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BL$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BK42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BK$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BK42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BK42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BM$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BL42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BL$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BL42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BL42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BN$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BM42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BM$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BM42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BM42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BO$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BN42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BN$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BN42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BN42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BP$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BO42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BO$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BO42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BO42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BQ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BP42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BP$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BP42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BP42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BR$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BQ42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BQ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BQ42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BQ42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BS$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BR42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BR$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BR42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BR42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BT$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BS42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BS$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BS42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BS42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BU$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BT42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BT$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BT42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BT42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BV$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BU42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BU$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BU42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BU42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BW$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BV42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BV$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BV42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BV42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BX$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BW42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BW$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BW42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BW42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BY$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BX42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BX$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BX42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BX42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BZ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BY42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BY$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BY42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BY42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CA$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:BZ42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BZ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:BZ42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:BZ42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CB$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:CA42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CA$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:CA42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:CA42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CC$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:CB42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CB$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:CB42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:CB42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CD$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:CC42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CC$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:CC42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:CC42))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CE$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G42:CD42)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CD$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G42:CD42))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G42:CD42))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E25)","v":"Depreciation of asset adjustments - TAB 2015-16"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>O$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:N43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>N$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:N43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:N43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>P$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:O43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>O$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:O43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:O43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>Q$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:P43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>P$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:P43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:P43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>R$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:Q43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>Q$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:Q43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:Q43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>S$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:R43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>R$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:R43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:R43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>T$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:S43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>S$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:S43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:S43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>U$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:T43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>T$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:T43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:T43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>V$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:U43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>U$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:U43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:U43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>W$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:V43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>V$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:V43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:V43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>X$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:W43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>W$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:W43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:W43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>Y$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:X43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>X$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:X43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:X43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>Z$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:Y43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>Y$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:Y43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:Y43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AA$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:Z43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>Z$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:Z43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:Z43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AB$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AA43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AA$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AA43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AA43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AC$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AB43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AB$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AB43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AB43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AD$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AC43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AC$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AC43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AC43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AE$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AD43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AD$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AD43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AD43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AF$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AE43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AE$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AE43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AE43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AG$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AF43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AF$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AF43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AF43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AH$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AG43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AG$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AG43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AG43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AI$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AH43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AH$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AH43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AH43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AJ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AI43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AI$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AI43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AI43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AK$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AJ43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AJ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AJ43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AJ43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AL$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AK43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AK$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AK43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AK43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AM$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AL43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AL$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AL43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AL43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AN$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AM43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AM$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AM43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AM43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AO$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AN43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AN$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AN43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AN43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AP$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AO43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AO$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AO43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AO43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AQ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AP43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AP$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AP43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AP43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AR$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AQ43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AQ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AQ43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AQ43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AS$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AR43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AR$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AR43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AR43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AT$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AS43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AS$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AS43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AS43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AU$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AT43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AT$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AT43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AT43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AV$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AU43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AU$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AU43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AU43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AW$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AV43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AV$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AV43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AV43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AX$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AW43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AW$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AW43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AW43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AY$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AX43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AX$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AX43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AX43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AZ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AY43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AY$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AY43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AY43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BA$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:AZ43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AZ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:AZ43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:AZ43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BB$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BA43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BA$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BA43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BA43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BC$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BB43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BB$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BB43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BB43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BD$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BC43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BC$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BC43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BC43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BE$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BD43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BD$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BD43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BD43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BF$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BE43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BE$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BE43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BE43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BG$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BF43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BF$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BF43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BF43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BH$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BG43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BG$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BG43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BG43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BI$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BH43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BH$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BH43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BH43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BJ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BI43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BI$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BI43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BI43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BK$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BJ43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BJ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BJ43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BJ43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BL$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BK43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BK$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BK43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BK43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BM$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BL43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BL$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BL43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BL43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BN$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BM43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BM$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BM43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BM43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BO$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BN43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BN$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BN43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BN43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BP$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BO43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BO$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BO43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BO43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BQ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BP43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BP$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BP43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BP43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BR$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BQ43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BQ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BQ43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BQ43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BS$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BR43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BR$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BR43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BR43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BT$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BS43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BS$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BS43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BS43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BU$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BT43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BT$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BT43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BT43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BV$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BU43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BU$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BU43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BU43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BW$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BV43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BV$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BV43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BV43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BX$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BW43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BW$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BW43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BW43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BY$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BX43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BX$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BX43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BX43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BZ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BY43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BY$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BY43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BY43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CA$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:BZ43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BZ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:BZ43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:BZ43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CB$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:CA43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CA$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:CA43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:CA43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CC$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:CB43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CB$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:CB43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:CB43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CD$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:CC43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CC$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:CC43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:CC43))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CE$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G43:CD43)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CD$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G43:CD43))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G43:CD43))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E26)","v":"Depreciation of asset adjustments - TAB 2016-17"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>P$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:O44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>O$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:O44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:O44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>Q$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:P44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>P$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:P44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:P44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>R$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:Q44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>Q$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:Q44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:Q44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>S$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:R44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>R$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:R44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:R44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>T$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:S44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>S$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:S44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:S44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>U$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:T44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>T$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:T44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:T44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>V$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:U44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>U$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:U44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:U44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>W$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:V44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>V$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:V44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:V44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>X$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:W44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>W$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:W44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:W44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>Y$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:X44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>X$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:X44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:X44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>Z$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:Y44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>Y$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:Y44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:Y44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AA$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:Z44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>Z$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:Z44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:Z44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AB$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AA44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AA$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AA44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AA44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AC$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AB44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AB$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AB44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AB44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AD$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AC44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AC$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AC44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AC44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AE$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AD44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AD$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AD44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AD44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AF$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AE44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AE$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AE44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AE44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AG$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AF44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AF$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AF44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AF44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AH$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AG44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AG$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AG44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AG44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AI$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AH44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AH$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AH44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AH44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AJ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AI44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AI$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AI44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AI44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AK$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AJ44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AJ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AJ44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AJ44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AL$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AK44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AK$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AK44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AK44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AM$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AL44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AL$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AL44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AL44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AN$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AM44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AM$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AM44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AM44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AO$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AN44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AN$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AN44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AN44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AP$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AO44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AO$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AO44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AO44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AQ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AP44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AP$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AP44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AP44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AR$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AQ44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AQ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AQ44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AQ44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AS$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AR44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AR$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AR44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AR44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AT$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AS44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AS$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AS44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AS44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AU$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AT44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AT$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AT44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AT44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AV$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AU44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AU$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AU44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AU44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AW$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AV44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AV$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AV44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AV44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AX$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AW44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AW$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AW44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AW44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AY$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AX44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AX$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AX44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AX44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AZ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AY44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AY$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AY44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AY44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BA$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:AZ44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AZ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:AZ44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:AZ44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BB$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BA44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BA$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BA44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BA44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BC$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BB44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BB$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BB44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BB44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BD$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BC44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BC$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BC44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BC44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BE$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BD44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BD$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BD44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BD44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BF$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BE44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BE$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BE44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BE44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BG$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BF44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BF$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BF44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BF44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BH$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BG44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BG$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BG44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BG44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BI$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BH44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BH$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BH44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BH44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BJ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BI44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BI$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BI44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BI44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BK$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BJ44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BJ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BJ44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BJ44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BL$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BK44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BK$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BK44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BK44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BM$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BL44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BL$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BL44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BL44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BN$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BM44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BM$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BM44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BM44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BO$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BN44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BN$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BN44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BN44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BP$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BO44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BO$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BO44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BO44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BQ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BP44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BP$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BP44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BP44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BR$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BQ44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BQ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BQ44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BQ44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BS$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BR44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BR$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BR44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BR44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BT$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BS44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BS$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BS44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BS44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BU$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BT44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BT$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BT44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BT44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BV$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BU44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BU$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BU44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BU44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BW$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BV44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BV$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BV44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BV44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BX$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BW44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BW$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BW44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BW44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BY$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BX44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BX$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BX44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BX44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BZ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BY44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BY$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BY44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BY44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CA$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:BZ44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BZ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:BZ44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:BZ44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CB$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:CA44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CA$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:CA44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:CA44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CC$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:CB44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CB$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:CB44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:CB44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CD$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:CC44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CC$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:CC44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:CC44))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CE$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G44:CD44)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CD$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G44:CD44))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G44:CD44))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E27)","v":"Depreciation of asset adjustments - TAB 2017-18"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>Q$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:P45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>P$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:P45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:P45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>R$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:Q45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>Q$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:Q45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:Q45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>S$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:R45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>R$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:R45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:R45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>T$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:S45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>S$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:S45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:S45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>U$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:T45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>T$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:T45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:T45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>V$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:U45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>U$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:U45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:U45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>W$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:V45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>V$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:V45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:V45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>X$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:W45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>W$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:W45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:W45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>Y$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:X45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>X$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:X45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:X45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>Z$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:Y45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>Y$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:Y45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:Y45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AA$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:Z45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>Z$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:Z45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:Z45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AB$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AA45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AA$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AA45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AA45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AC$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AB45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AB$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AB45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AB45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AD$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AC45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AC$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AC45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AC45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AE$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AD45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AD$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AD45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AD45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AF$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AE45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AE$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AE45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AE45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AG$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AF45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AF$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AF45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AF45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AH$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AG45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AG$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AG45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AG45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AI$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AH45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AH$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AH45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AH45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AJ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AI45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AI$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AI45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AI45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AK$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AJ45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AJ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AJ45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AJ45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AL$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AK45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AK$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AK45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AK45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AM$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AL45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AL$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AL45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AL45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AN$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AM45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AM$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AM45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AM45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AO$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AN45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AN$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AN45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AN45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AP$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AO45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AO$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AO45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AO45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AQ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AP45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AP$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AP45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AP45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AR$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AQ45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AQ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AQ45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AQ45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AS$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AR45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AR$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AR45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AR45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AT$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AS45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AS$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AS45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AS45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AU$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AT45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AT$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AT45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AT45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AV$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AU45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AU$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AU45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AU45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AW$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AV45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AV$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AV45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AV45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AX$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AW45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AW$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AW45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AW45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AY$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AX45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AX$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AX45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AX45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AZ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AY45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AY$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AY45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AY45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BA$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:AZ45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AZ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:AZ45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:AZ45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BB$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BA45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BA$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BA45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BA45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BC$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BB45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BB$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BB45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BB45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BD$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BC45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BC$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BC45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BC45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BE$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BD45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BD$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BD45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BD45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BF$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BE45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BE$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BE45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BE45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BG$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BF45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BF$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BF45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BF45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BH$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BG45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BG$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BG45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BG45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BI$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BH45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BH$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BH45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BH45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BJ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BI45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BI$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BI45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BI45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BK$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BJ45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BJ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BJ45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BJ45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BL$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BK45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BK$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BK45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BK45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BM$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BL45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BL$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BL45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BL45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BN$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BM45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BM$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BM45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BM45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BO$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BN45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BN$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BN45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BN45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BP$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BO45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BO$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BO45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BO45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BQ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BP45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BP$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BP45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BP45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BR$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BQ45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BQ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BQ45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BQ45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BS$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BR45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BR$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BR45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BR45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BT$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BS45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BS$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BS45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BS45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BU$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BT45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BT$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BT45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BT45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BV$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BU45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BU$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BU45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BU45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BW$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BV45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BV$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BV45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BV45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BX$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BW45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BW$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BW45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BW45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BY$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BX45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BX$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BX45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BX45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BZ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BY45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BY$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BY45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BY45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CA$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:BZ45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BZ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:BZ45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:BZ45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CB$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:CA45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CA$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:CA45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:CA45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CC$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:CB45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CB$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:CB45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:CB45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CD$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:CC45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CC$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:CC45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:CC45))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CE$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G45:CD45)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CD$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G45:CD45))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G45:CD45))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E28)","v":"Depreciation of asset adjustments - TAB 2018-19"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>R$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:Q46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>Q$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:Q46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:Q46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>S$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:R46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>R$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:R46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:R46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>T$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:S46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>S$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:S46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:S46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>U$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:T46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>T$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:T46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:T46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>V$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:U46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>U$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:U46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:U46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>W$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:V46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>V$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:V46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:V46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>X$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:W46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>W$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:W46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:W46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>Y$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:X46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>X$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:X46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:X46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>Z$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:Y46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>Y$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:Y46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:Y46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AA$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:Z46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>Z$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:Z46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:Z46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AB$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AA46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AA$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AA46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AA46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AC$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AB46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AB$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AB46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AB46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AD$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AC46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AC$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AC46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AC46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AE$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AD46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AD$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AD46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AD46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AF$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AE46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AE$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AE46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AE46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AG$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AF46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AF$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AF46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AF46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AH$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AG46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AG$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AG46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AG46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AI$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AH46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AH$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AH46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AH46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AJ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AI46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AI$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AI46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AI46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AK$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AJ46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AJ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AJ46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AJ46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AL$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AK46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AK$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AK46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AK46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AM$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AL46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AL$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AL46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AL46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AN$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AM46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AM$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AM46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AM46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AO$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AN46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AN$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AN46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AN46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AP$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AO46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AO$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AO46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AO46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AQ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AP46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AP$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AP46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AP46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AR$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AQ46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AQ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AQ46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AQ46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AS$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AR46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AR$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AR46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AR46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AT$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AS46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AS$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AS46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AS46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AU$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AT46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AT$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AT46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AT46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AV$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AU46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AU$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AU46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AU46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AW$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AV46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AV$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AV46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AV46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AX$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AW46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AW$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AW46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AW46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AY$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AX46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AX$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AX46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AX46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AZ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AY46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AY$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AY46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AY46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BA$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:AZ46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AZ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:AZ46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:AZ46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BB$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BA46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BA$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BA46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BA46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BC$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BB46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BB$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BB46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BB46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BD$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BC46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BC$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BC46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BC46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BE$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BD46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BD$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BD46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BD46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BF$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BE46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BE$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BE46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BE46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BG$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BF46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BF$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BF46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BF46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BH$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BG46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BG$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BG46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BG46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BI$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BH46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BH$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BH46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BH46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BJ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BI46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BI$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BI46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BI46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BK$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BJ46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BJ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BJ46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BJ46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BL$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BK46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BK$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BK46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BK46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BM$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BL46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BL$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BL46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BL46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BN$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BM46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BM$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BM46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BM46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BO$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BN46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BN$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BN46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BN46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BP$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BO46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BO$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BO46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BO46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BQ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BP46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BP$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BP46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BP46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BR$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BQ46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BQ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BQ46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BQ46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BS$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BR46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BR$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BR46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BR46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BT$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BS46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BS$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BS46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BS46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BU$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BT46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BT$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BT46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BT46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BV$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BU46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BU$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BU46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BU46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BW$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BV46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BV$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BV46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BV46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BX$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BW46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BW$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BW46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BW46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BY$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BX46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BX$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BX46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BX46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BZ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BY46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BY$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BY46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BY46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CA$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:BZ46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BZ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:BZ46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:BZ46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CB$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:CA46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CA$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:CA46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:CA46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CC$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:CB46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CB$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:CB46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:CB46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CD$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:CC46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CC$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:CC46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:CC46))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CE$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G46:CD46)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CD$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G46:CD46))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G46:CD46))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E29)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>S$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:R47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>R$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:R47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:R47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>T$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:S47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>S$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:S47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:S47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>U$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:T47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>T$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:T47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:T47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>V$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:U47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>U$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:U47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:U47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>W$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:V47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>V$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:V47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:V47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>X$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:W47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>W$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:W47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:W47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>Y$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:X47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>X$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:X47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:X47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>Z$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:Y47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>Y$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:Y47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:Y47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AA$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:Z47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>Z$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:Z47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:Z47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AB$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AA47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AA$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AA47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AA47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AC$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AB47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AB$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AB47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AB47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AD$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AC47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AC$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AC47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AC47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AE$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AD47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AD$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AD47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AD47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AF$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AE47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AE$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AE47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AE47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AG$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AF47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AF$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AF47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AF47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AH$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AG47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AG$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AG47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AG47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AI$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AH47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AH$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AH47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AH47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AJ$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AI47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AI$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AI47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AI47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AK$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AJ47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AJ$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AJ47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AJ47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AL$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AK47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AK$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AK47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AK47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AM$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AL47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AL$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AL47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AL47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AN$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AM47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AM$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AM47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AM47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AO$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AN47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AN$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AN47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AN47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AP$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AO47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AO$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AO47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AO47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AQ$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AP47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AP$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AP47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AP47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AR$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AQ47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AQ$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AQ47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AQ47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AS$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AR47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AR$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AR47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AR47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AT$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AS47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AS$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AS47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AS47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AU$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AT47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AT$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AT47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AT47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AV$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AU47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AU$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AU47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AU47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AW$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AV47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AV$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AV47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AV47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AX$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AW47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AW$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AW47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AW47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AY$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AX47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AX$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AX47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AX47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AZ$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AY47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AY$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AY47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AY47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BA$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:AZ47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AZ$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:AZ47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:AZ47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BB$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BA47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BA$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BA47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BA47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BC$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BB47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BB$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BB47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BB47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BD$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BC47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BC$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BC47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BC47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BE$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BD47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BD$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BD47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BD47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BF$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BE47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BE$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BE47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BE47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BG$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BF47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BF$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BF47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BF47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BH$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BG47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BG$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BG47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BG47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BI$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BH47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BH$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BH47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BH47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BJ$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BI47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BI$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BI47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BI47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BK$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BJ47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BJ$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BJ47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BJ47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BL$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BK47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BK$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BK47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BK47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BM$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BL47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BL$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BL47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BL47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BN$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BM47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BM$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BM47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BM47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BO$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BN47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BN$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BN47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BN47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BP$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BO47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BO$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BO47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BO47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BQ$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BP47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BP$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BP47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BP47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BR$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BQ47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BQ$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BQ47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BQ47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BS$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BR47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BR$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BR47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BR47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BT$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BS47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BS$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BS47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BS47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BU$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BT47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BT$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BT47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BT47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BV$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BU47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BU$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BU47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BU47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BW$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BV47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BV$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BV47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BV47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BX$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BW47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BW$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BW47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BW47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BY$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BX47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BX$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BX47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BX47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BZ$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BY47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BY$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BY47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BY47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>CA$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:BZ47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BZ$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:BZ47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:BZ47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>CB$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:CA47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>CA$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:CA47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:CA47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>CC$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:CB47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>CB$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:CB47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:CB47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>CD$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:CC47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>CC$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:CC47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:CC47))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>CE$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G47:CD47)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>CD$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G47:CD47))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G47:CD47))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E30)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>T$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:S48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>S$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:S48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:S48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>U$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:T48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>T$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:T48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:T48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>V$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:U48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>U$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:U48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:U48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>W$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:V48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>V$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:V48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:V48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>X$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:W48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>W$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:W48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:W48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>Y$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:X48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>X$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:X48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:X48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>Z$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:Y48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>Y$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:Y48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:Y48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AA$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:Z48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>Z$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:Z48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:Z48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AB$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AA48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AA$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AA48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AA48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AC$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AB48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AB$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AB48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AB48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AD$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AC48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AC$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AC48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AC48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AE$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AD48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AD$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AD48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AD48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AF$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AE48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AE$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AE48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AE48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AG$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AF48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AF$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AF48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AF48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AH$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AG48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AG$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AG48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AG48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AI$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AH48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AH$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AH48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AH48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AJ$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AI48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AI$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AI48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AI48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AK$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AJ48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AJ$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AJ48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AJ48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AL$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AK48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AK$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AK48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AK48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AM$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AL48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AL$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AL48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AL48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AN$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AM48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AM$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AM48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AM48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AO$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AN48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AN$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AN48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AN48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AP$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AO48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AO$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AO48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AO48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AQ$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AP48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AP$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AP48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AP48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AR$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AQ48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AQ$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AQ48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AQ48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AS$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AR48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AR$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AR48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AR48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AT$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AS48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AS$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AS48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AS48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AU$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AT48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AT$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AT48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AT48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AV$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AU48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AU$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AU48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AU48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AW$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AV48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AV$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AV48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AV48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AX$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AW48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AW$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AW48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AW48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AY$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AX48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AX$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AX48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AX48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AZ$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AY48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AY$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AY48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AY48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BA$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:AZ48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AZ$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:AZ48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:AZ48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BB$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BA48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BA$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BA48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BA48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BC$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BB48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BB$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BB48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BB48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BD$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BC48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BC$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BC48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BC48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BE$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BD48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BD$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BD48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BD48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BF$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BE48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BE$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BE48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BE48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BG$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BF48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BF$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BF48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BF48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BH$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BG48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BG$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BG48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BG48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BI$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BH48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BH$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BH48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BH48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BJ$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BI48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BI$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BI48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BI48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BK$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BJ48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BJ$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BJ48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BJ48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BL$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BK48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BK$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BK48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BK48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BM$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BL48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BL$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BL48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BL48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BN$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BM48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BM$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BM48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BM48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BO$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BN48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BN$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BN48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BN48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BP$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BO48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BO$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BO48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BO48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BQ$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BP48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BP$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BP48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BP48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BR$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BQ48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BQ$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BQ48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BQ48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BS$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BR48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BR$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BR48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BR48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BT$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BS48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BS$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BS48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BS48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BU$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BT48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BT$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BT48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BT48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BV$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BU48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BU$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BU48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BU48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BW$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BV48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BV$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BV48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BV48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BX$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BW48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BW$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BW48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BW48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BY$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BX48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BX$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BX48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BX48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BZ$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BY48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BY$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BY48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BY48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>CA$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:BZ48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BZ$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:BZ48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:BZ48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>CB$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:CA48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>CA$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:CA48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:CA48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>CC$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:CB48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>CB$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:CB48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:CB48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>CD$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:CC48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>CC$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:CC48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:CC48))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>CE$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G48:CD48)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>CD$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G48:CD48))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G48:CD48))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E31)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>U$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:T49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>T$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:T49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:T49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>V$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:U49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>U$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:U49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:U49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>W$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:V49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>V$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:V49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:V49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>X$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:W49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>W$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:W49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:W49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>Y$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:X49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>X$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:X49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:X49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>Z$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:Y49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>Y$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:Y49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:Y49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AA$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:Z49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>Z$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:Z49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:Z49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AB$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AA49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AA$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AA49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AA49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AC$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AB49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AB$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AB49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AB49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AD$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AC49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AC$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AC49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AC49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AE$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AD49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AD$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AD49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AD49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AF$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AE49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AE$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AE49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AE49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AG$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AF49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AF$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AF49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AF49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AH$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AG49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AG$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AG49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AG49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AI$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AH49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AH$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AH49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AH49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AJ$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AI49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AI$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AI49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AI49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AK$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AJ49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AJ$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AJ49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AJ49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AL$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AK49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AK$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AK49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AK49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AM$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AL49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AL$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AL49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AL49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AN$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AM49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AM$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AM49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AM49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AO$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AN49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AN$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AN49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AN49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AP$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AO49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AO$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AO49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AO49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AQ$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AP49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AP$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AP49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AP49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AR$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AQ49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AQ$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AQ49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AQ49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AS$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AR49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AR$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AR49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AR49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AT$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AS49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AS$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AS49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AS49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AU$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AT49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AT$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AT49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AT49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AV$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AU49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AU$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AU49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AU49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AW$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AV49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AV$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AV49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AV49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AX$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AW49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AW$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AW49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AW49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AY$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AX49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AX$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AX49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AX49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AZ$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AY49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AY$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AY49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AY49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BA$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:AZ49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AZ$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:AZ49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:AZ49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BB$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BA49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BA$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BA49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BA49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BC$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BB49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BB$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BB49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BB49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BD$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BC49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BC$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BC49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BC49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BE$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BD49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BD$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BD49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BD49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BF$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BE49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BE$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BE49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BE49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BG$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BF49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BF$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BF49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BF49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BH$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BG49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BG$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BG49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BG49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BI$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BH49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BH$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BH49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BH49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BJ$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BI49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BI$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BI49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BI49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BK$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BJ49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BJ$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BJ49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BJ49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BL$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BK49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BK$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BK49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BK49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BM$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BL49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BL$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BL49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BL49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BN$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BM49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BM$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BM49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BM49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BO$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BN49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BN$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BN49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BN49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BP$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BO49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BO$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BO49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BO49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BQ$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BP49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BP$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BP49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BP49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BR$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BQ49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BQ$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BQ49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BQ49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BS$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BR49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BR$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BR49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BR49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BT$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BS49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BS$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BS49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BS49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BU$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BT49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BT$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BT49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BT49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BV$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BU49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BU$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BU49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BU49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BW$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BV49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BV$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BV49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BV49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BX$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BW49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BW$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BW49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BW49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BY$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BX49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BX$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BX49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BX49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BZ$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BY49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BY$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BY49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BY49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>CA$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:BZ49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BZ$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:BZ49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:BZ49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>CB$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:CA49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>CA$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:CA49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:CA49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>CC$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:CB49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>CB$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:CB49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:CB49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>CD$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:CC49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>CC$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:CC49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:CC49))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>CE$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G49:CD49)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>CD$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G49:CD49))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G49:CD49))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E32)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>V$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:U50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>U$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:U50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:U50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>W$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:V50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>V$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:V50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:V50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>X$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:W50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>W$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:W50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:W50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>Y$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:X50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>X$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:X50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:X50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>Z$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:Y50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>Y$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:Y50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:Y50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AA$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:Z50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>Z$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:Z50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:Z50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AB$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AA50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AA$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AA50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AA50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AC$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AB50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AB$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AB50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AB50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AD$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AC50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AC$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AC50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AC50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AE$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AD50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AD$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AD50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AD50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AF$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AE50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AE$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AE50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AE50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AG$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AF50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AF$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AF50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AF50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AH$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AG50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AG$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AG50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AG50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AI$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AH50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AH$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AH50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AH50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AJ$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AI50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AI$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AI50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AI50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AK$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AJ50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AJ$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AJ50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AJ50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AL$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AK50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AK$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AK50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AK50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AM$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AL50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AL$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AL50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AL50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AN$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AM50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AM$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AM50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AM50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AO$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AN50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AN$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AN50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AN50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AP$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AO50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AO$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AO50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AO50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AQ$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AP50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AP$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AP50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AP50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AR$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AQ50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AQ$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AQ50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AQ50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AS$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AR50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AR$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AR50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AR50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AT$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AS50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AS$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AS50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AS50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AU$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AT50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AT$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AT50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AT50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AV$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AU50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AU$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AU50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AU50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AW$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AV50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AV$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AV50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AV50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AX$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AW50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AW$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AW50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AW50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AY$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AX50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AX$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AX50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AX50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AZ$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AY50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AY$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AY50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AY50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BA$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:AZ50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AZ$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:AZ50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:AZ50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BB$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BA50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BA$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BA50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BA50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BC$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BB50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BB$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BB50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BB50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BD$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BC50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BC$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BC50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BC50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BE$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BD50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BD$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BD50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BD50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BF$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BE50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BE$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BE50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BE50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BG$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BF50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BF$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BF50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BF50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BH$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BG50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BG$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BG50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BG50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BI$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BH50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BH$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BH50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BH50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BJ$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BI50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BI$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BI50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BI50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BK$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BJ50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BJ$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BJ50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BJ50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BL$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BK50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BK$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BK50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BK50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BM$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BL50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BL$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BL50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BL50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BN$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BM50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BM$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BM50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BM50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BO$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BN50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BN$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BN50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BN50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BP$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BO50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BO$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BO50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BO50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BQ$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BP50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BP$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BP50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BP50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BR$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BQ50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BQ$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BQ50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BQ50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BS$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BR50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BR$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BR50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BR50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BT$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BS50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BS$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BS50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BS50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BU$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BT50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BT$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BT50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BT50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BV$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BU50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BU$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BU50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BU50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BW$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BV50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BV$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BV50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BV50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BX$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BW50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BW$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BW50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BW50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BY$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BX50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BX$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BX50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BX50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BZ$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BY50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BY$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BY50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BY50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>CA$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:BZ50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BZ$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:BZ50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:BZ50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>CB$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:CA50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>CA$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:CA50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:CA50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>CC$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:CB50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>CB$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:CB50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:CB50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>CD$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:CC50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>CC$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:CC50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:CC50))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>CE$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G50:CD50)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>CD$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G50:CD50))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G50:CD50))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E33)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>W$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:V51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>V$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:V51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:V51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>X$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:W51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>W$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:W51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:W51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>Y$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:X51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>X$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:X51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:X51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>Z$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:Y51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>Y$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:Y51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:Y51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AA$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:Z51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>Z$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:Z51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:Z51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AB$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AA51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AA$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AA51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AA51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AC$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AB51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AB$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AB51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AB51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AD$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AC51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AC$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AC51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AC51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AE$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AD51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AD$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AD51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AD51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AF$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AE51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AE$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AE51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AE51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AG$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AF51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AF$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AF51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AF51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AH$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AG51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AG$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AG51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AG51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AI$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AH51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AH$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AH51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AH51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AJ$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AI51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AI$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AI51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AI51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AK$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AJ51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AJ$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AJ51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AJ51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AL$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AK51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AK$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AK51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AK51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AM$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AL51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AL$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AL51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AL51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AN$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AM51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AM$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AM51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AM51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AO$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AN51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AN$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AN51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AN51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AP$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AO51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AO$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AO51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AO51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AQ$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AP51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AP$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AP51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AP51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AR$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AQ51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AQ$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AQ51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AQ51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AS$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AR51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AR$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AR51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AR51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AT$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AS51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AS$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AS51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AS51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AU$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AT51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AT$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AT51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AT51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AV$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AU51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AU$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AU51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AU51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AW$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AV51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AV$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AV51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AV51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AX$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AW51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AW$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AW51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AW51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AY$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AX51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AX$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AX51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AX51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AZ$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AY51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AY$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AY51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AY51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BA$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:AZ51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AZ$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:AZ51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:AZ51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BB$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BA51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BA$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BA51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BA51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BC$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BB51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BB$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BB51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BB51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BD$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BC51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BC$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BC51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BC51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BE$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BD51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BD$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BD51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BD51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BF$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BE51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BE$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BE51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BE51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BG$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BF51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BF$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BF51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BF51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BH$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BG51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BG$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BG51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BG51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BI$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BH51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BH$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BH51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BH51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BJ$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BI51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BI$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BI51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BI51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BK$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BJ51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BJ$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BJ51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BJ51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BL$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BK51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BK$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BK51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BK51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BM$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BL51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BL$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BL51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BL51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BN$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BM51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BM$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BM51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BM51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BO$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BN51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BN$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BN51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BN51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BP$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BO51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BO$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BO51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BO51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BQ$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BP51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BP$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BP51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BP51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BR$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BQ51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BQ$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BQ51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BQ51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BS$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BR51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BR$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BR51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BR51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BT$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BS51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BS$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BS51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BS51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BU$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BT51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BT$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BT51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BT51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BV$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BU51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BU$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BU51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BU51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BW$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BV51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BV$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BV51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BV51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BX$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BW51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BW$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BW51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BW51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BY$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BX51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BX$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BX51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BX51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BZ$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BY51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BY$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BY51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BY51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>CA$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:BZ51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BZ$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:BZ51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:BZ51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>CB$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:CA51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>CA$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:CA51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:CA51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>CC$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:CB51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>CB$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:CB51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:CB51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>CD$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:CC51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>CC$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:CC51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:CC51))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>CE$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G51:CD51)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>CD$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G51:CD51))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G51:CD51))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E34)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>X$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:W52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>W$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:W52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:W52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>Y$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:X52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>X$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:X52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:X52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>Z$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:Y52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>Y$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:Y52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:Y52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AA$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:Z52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>Z$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:Z52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:Z52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AB$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AA52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AA$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AA52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AA52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AC$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AB52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AB$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AB52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AB52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AD$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AC52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AC$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AC52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AC52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AE$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AD52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AD$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AD52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AD52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AF$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AE52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AE$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AE52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AE52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AG$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AF52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AF$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AF52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AF52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AH$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AG52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AG$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AG52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AG52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AI$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AH52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AH$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AH52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AH52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AJ$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AI52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AI$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AI52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AI52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AK$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AJ52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AJ$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AJ52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AJ52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AL$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AK52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AK$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AK52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AK52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AM$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AL52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AL$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AL52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AL52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AN$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AM52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AM$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AM52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AM52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AO$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AN52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AN$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AN52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AN52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AP$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AO52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AO$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AO52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AO52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AQ$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AP52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AP$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AP52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AP52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AR$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AQ52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AQ$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AQ52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AQ52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AS$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AR52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AR$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AR52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AR52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AT$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AS52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AS$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AS52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AS52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AU$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AT52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AT$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AT52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AT52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AV$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AU52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AU$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AU52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AU52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AW$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AV52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AV$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AV52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AV52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AX$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AW52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AW$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AW52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AW52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AY$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AX52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AX$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AX52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AX52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>AZ$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AY52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AY$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AY52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AY52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BA$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:AZ52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>AZ$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:AZ52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:AZ52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BB$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BA52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BA$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BA52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BA52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BC$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BB52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BB$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BB52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BB52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BD$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BC52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BC$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BC52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BC52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BE$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BD52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BD$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BD52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BD52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BF$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BE52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BE$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BE52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BE52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BG$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BF52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BF$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BF52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BF52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BH$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BG52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BG$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BG52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BG52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BI$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BH52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BH$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BH52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BH52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BJ$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BI52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BI$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BI52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BI52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BK$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BJ52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BJ$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BJ52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BJ52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BL$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BK52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BK$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BK52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BK52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BM$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BL52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BL$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BL52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BL52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BN$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BM52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BM$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BM52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BM52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BO$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BN52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BN$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BN52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BN52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BP$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BO52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BO$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BO52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BO52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BQ$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BP52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BP$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BP52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BP52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BR$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BQ52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BQ$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BQ52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BQ52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BS$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BR52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BR$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BR52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BR52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BT$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BS52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BS$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BS52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BS52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BU$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BT52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BT$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BT52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BT52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BV$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BU52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BU$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BU52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BU52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BW$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BV52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BV$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BV52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BV52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BX$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BW52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BW$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BW52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BW52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BY$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BX52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BX$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BX52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BX52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>BZ$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BY52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BY$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BY52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BY52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>CA$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:BZ52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>BZ$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:BZ52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:BZ52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>CB$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:CA52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>CA$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:CA52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:CA52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>CC$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:CB52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>CB$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:CB52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:CB52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>CD$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:CC52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>CC$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:CC52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:CC52))))","v":0},{"$f":"IF(OFFSET($G27, -$E33, $E34)=\"n/a\", 0, IF(OFFSET($G30, -$E33, $E34)=\"SL\",\nIF(OFFSET($G27, -$E33, $E34)+$E34>CE$5, IFERROR((OFFSET($G26, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))), 0), OFFSET($G26, -$E33, $E34)-SUM($G52:CD52)),\nIF(OFFSET($G28, -$E33, $E34)+$E34>CD$5, IFERROR(((OFFSET($G26, -$E33, $E34)-SUM($G52:CD52))*OFFSET($G29, -$E33, $E34)/(OFFSET($G27, -$E33, $E34))),0), OFFSET($G26, -$E33, $E34)-SUM($G52:CD52))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F6&\" - tax depreciation\"","v":"Sub-transmission lines - tax depreciation"},null,{"$f":"SUM(H18:H53)+H10","v":1.5630180133038865},1.6677548554091497,2.1506390659354655,2.9826811711986236,3.1176916975144131,3.2637759080407287,4.0846760464591121,4.1578665061477746,4.1919401992461625,4.2205831879142925,4.744745943357092,5.5635635353348558,6.0331291285434228,5.0109490607404323,4.9015622678577957,6.1182489876163739,4.8460486979712929,4.8462437837550212,4.8464306554004883,4.8466096587661456,4.8467811251479871,4.8469453718926969,4.8471027029849987,4.8472534096102553,4.416668043018114,3.284518040111255,3.284650500402611,3.2847773834185419,3.2848989239916966,3.2850153470670342,3.2851268681181476,3.2852336935460555,{"$f":"SUM(AN18:AN53)+AN10","v":3.2853360210612093},3.2854340400494104,3.2855279319223176,3.285617870453208,3.2857040220985878,3.2857865463062672,3.2858655958104648,3.285941316914486,3.2860138497614959,3.2860833285938944,3.2861498820017707,3.2862136331608958,3.2862747000606878,3.2863331957225945,3.2863892284092633,3.2864429018249135,3.2341258942546434,2.9403646166430359,2.2829486338227629,1.7994675067888855,1.6589634244389737,1.175512713466367,0.72850713208096318,0.67491310103272129,0.64359120358547073,0.36722324050556404,5.2207280919208218E-2,-7.2870890884421148E-4,-6.9802642847182142E-4,-6.6863584200984628E-4,-6.4048275392521951E-4,-6.1351505902310782E-4,{"$f":"SUM(BT18:BT53)+BT10","v":-5.8768284601160969E-4},-5.6293830512690792E-4,-5.3923563964788403E-4,4.2566114166722381E-2,6.2488380302406533E-2,2.1051071995463362E-3,-5.0285142092911395E-3,-0.11439869826137339,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E57","v":"Asset class 2"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E57, 'TAB input'!$D$18:$D$67, 0))","v":"Distribution Lines"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E57)","v":564.60788992445055},{"$f":"INDEX('TAB input'!H$18:H$67, $E57)-INDEX('TAB input'!H$72:H$121, $E57)-INDEX('TAB input'!H$126:H$175, $E57)","v":118.056},{"$f":"INDEX('TAB input'!I$18:I$67, $E57)-INDEX('TAB input'!I$72:I$121, $E57)-INDEX('TAB input'!I$126:I$175, $E57)","v":77.063000000000002},{"$f":"INDEX('TAB input'!J$18:J$67, $E57)-INDEX('TAB input'!J$72:J$121, $E57)-INDEX('TAB input'!J$126:J$175, $E57)","v":128.22999999999999},{"$f":"INDEX('TAB input'!K$18:K$67, $E57)-INDEX('TAB input'!K$72:K$121, $E57)-INDEX('TAB input'!K$126:K$175, $E57)","v":89.537000000000006},{"$f":"INDEX('TAB input'!L$18:L$67, $E57)-INDEX('TAB input'!L$72:L$121, $E57)-INDEX('TAB input'!L$126:L$175, $E57)","v":68.100999999999999},{"$f":"INDEX('TAB input'!M$18:M$67, $E57)-INDEX('TAB input'!M$72:M$121, $E57)-INDEX('TAB input'!M$126:M$175, $E57)","v":77.921367580401025},{"$f":"INDEX('TAB input'!N$18:N$67, $E57)-INDEX('TAB input'!N$72:N$121, $E57)-INDEX('TAB input'!N$126:N$175, $E57)","v":-138.37959197327254},{"$f":"INDEX('TAB input'!O$18:O$67, $E57)-INDEX('TAB input'!O$72:O$121, $E57)-INDEX('TAB input'!O$126:O$175, $E57)","v":115.82395719843464},{"$f":"INDEX('TAB input'!P$18:P$67, $E57)-INDEX('TAB input'!P$72:P$121, $E57)-INDEX('TAB input'!P$126:P$175, $E57)","v":76.949592992871956},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E57)-INDEX('TAB input'!Q$72:Q$121, $E57)-INDEX('TAB input'!Q$126:Q$175, $E57)","v":103.47232410572927},{"$f":"INDEX('TAB input'!R$18:R$67, $E57)-INDEX('TAB input'!R$72:R$121, $E57)-INDEX('TAB input'!R$126:R$175, $E57)","v":92.148206437136594},{"$f":"INDEX('TAB input'!S$18:S$67, $E57)-INDEX('TAB input'!S$72:S$121, $E57)-INDEX('TAB input'!S$126:S$175, $E57)","v":48.774979534117151},{"$f":"INDEX('TAB input'!T$18:T$67, $E57)-INDEX('TAB input'!T$72:T$121, $E57)-INDEX('TAB input'!T$126:T$175, $E57)","v":36.182388520570946},{"$f":"INDEX('TAB input'!U$18:U$67, $E57)-INDEX('TAB input'!U$72:U$121, $E57)-INDEX('TAB input'!U$126:U$175, $E57)","v":51.017069892014341},{"$f":"INDEX('TAB input'!V$18:V$67, $E57)-INDEX('TAB input'!V$72:V$121, $E57)-INDEX('TAB input'!V$126:V$175, $E57)","v":69.80339646017687},{"$f":"INDEX('TAB input'!W$18:W$67, $E57)-INDEX('TAB input'!W$72:W$121, $E57)-INDEX('TAB input'!W$126:W$175, $E57)","v":69.700641197779518},{"$f":"INDEX('TAB input'!X$18:X$67, $E57)-INDEX('TAB input'!X$72:X$121, $E57)-INDEX('TAB input'!X$126:X$175, $E57)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E57)-INDEX('TAB input'!Y$72:Y$121, $E57)-INDEX('TAB input'!Y$126:Y$175, $E57)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E57)-INDEX('TAB input'!Z$72:Z$121, $E57)-INDEX('TAB input'!Z$126:Z$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E57)-INDEX('TAB input'!AA$72:AA$121, $E57)-INDEX('TAB input'!AA$126:AA$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E57)-INDEX('TAB input'!AB$72:AB$121, $E57)-INDEX('TAB input'!AB$126:AB$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E57)-INDEX('TAB input'!AC$72:AC$121, $E57)-INDEX('TAB input'!AC$126:AC$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E57)-INDEX('TAB input'!AD$72:AD$121, $E57)-INDEX('TAB input'!AD$126:AD$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E57)-INDEX('TAB input'!AE$72:AE$121, $E57)-INDEX('TAB input'!AE$126:AE$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E57)-INDEX('TAB input'!AF$72:AF$121, $E57)-INDEX('TAB input'!AF$126:AF$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E57)-INDEX('TAB input'!AG$72:AG$121, $E57)-INDEX('TAB input'!AG$126:AG$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E57)-INDEX('TAB input'!AH$72:AH$121, $E57)-INDEX('TAB input'!AH$126:AH$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E57)-INDEX('TAB input'!AI$72:AI$121, $E57)-INDEX('TAB input'!AI$126:AI$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E57)-INDEX('TAB input'!AJ$72:AJ$121, $E57)-INDEX('TAB input'!AJ$126:AJ$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E57)-INDEX('TAB input'!AK$72:AK$121, $E57)-INDEX('TAB input'!AK$126:AK$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E57)-INDEX('TAB input'!AL$72:AL$121, $E57)-INDEX('TAB input'!AL$126:AL$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E57)-INDEX('TAB input'!AM$72:AM$121, $E57)-INDEX('TAB input'!AM$126:AM$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E57)-INDEX('TAB input'!AN$72:AN$121, $E57)-INDEX('TAB input'!AN$126:AN$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E57)-INDEX('TAB input'!AO$72:AO$121, $E57)-INDEX('TAB input'!AO$126:AO$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E57)-INDEX('TAB input'!AP$72:AP$121, $E57)-INDEX('TAB input'!AP$126:AP$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E57)-INDEX('TAB input'!AQ$72:AQ$121, $E57)-INDEX('TAB input'!AQ$126:AQ$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E57)-INDEX('TAB input'!AR$72:AR$121, $E57)-INDEX('TAB input'!AR$126:AR$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E57)-INDEX('TAB input'!AS$72:AS$121, $E57)-INDEX('TAB input'!AS$126:AS$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E57)-INDEX('TAB input'!AT$72:AT$121, $E57)-INDEX('TAB input'!AT$126:AT$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E57)-INDEX('TAB input'!AU$72:AU$121, $E57)-INDEX('TAB input'!AU$126:AU$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E57)-INDEX('TAB input'!AV$72:AV$121, $E57)-INDEX('TAB input'!AV$126:AV$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E57)-INDEX('TAB input'!AW$72:AW$121, $E57)-INDEX('TAB input'!AW$126:AW$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E57)-INDEX('TAB input'!AX$72:AX$121, $E57)-INDEX('TAB input'!AX$126:AX$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E57)-INDEX('TAB input'!AY$72:AY$121, $E57)-INDEX('TAB input'!AY$126:AY$175, $E57)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E57)-INDEX('TAB input'!AZ$72:AZ$121, $E57)-INDEX('TAB input'!AZ$126:AZ$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E57)-INDEX('TAB input'!BA$72:BA$121, $E57)-INDEX('TAB input'!BA$126:BA$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E57)-INDEX('TAB input'!BB$72:BB$121, $E57)-INDEX('TAB input'!BB$126:BB$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E57)-INDEX('TAB input'!BC$72:BC$121, $E57)-INDEX('TAB input'!BC$126:BC$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E57)-INDEX('TAB input'!BD$72:BD$121, $E57)-INDEX('TAB input'!BD$126:BD$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E57)-INDEX('TAB input'!BE$72:BE$121, $E57)-INDEX('TAB input'!BE$126:BE$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E57)-INDEX('TAB input'!BF$72:BF$121, $E57)-INDEX('TAB input'!BF$126:BF$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E57)-INDEX('TAB input'!BG$72:BG$121, $E57)-INDEX('TAB input'!BG$126:BG$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E57)-INDEX('TAB input'!BH$72:BH$121, $E57)-INDEX('TAB input'!BH$126:BH$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E57)-INDEX('TAB input'!BI$72:BI$121, $E57)-INDEX('TAB input'!BI$126:BI$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E57)-INDEX('TAB input'!BJ$72:BJ$121, $E57)-INDEX('TAB input'!BJ$126:BJ$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E57)-INDEX('TAB input'!BK$72:BK$121, $E57)-INDEX('TAB input'!BK$126:BK$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E57)-INDEX('TAB input'!BL$72:BL$121, $E57)-INDEX('TAB input'!BL$126:BL$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E57)-INDEX('TAB input'!BM$72:BM$121, $E57)-INDEX('TAB input'!BM$126:BM$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E57)-INDEX('TAB input'!BN$72:BN$121, $E57)-INDEX('TAB input'!BN$126:BN$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E57)-INDEX('TAB input'!BO$72:BO$121, $E57)-INDEX('TAB input'!BO$126:BO$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E57)-INDEX('TAB input'!BP$72:BP$121, $E57)-INDEX('TAB input'!BP$126:BP$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E57)-INDEX('TAB input'!BQ$72:BQ$121, $E57)-INDEX('TAB input'!BQ$126:BQ$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E57)-INDEX('TAB input'!BR$72:BR$121, $E57)-INDEX('TAB input'!BR$126:BR$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E57)-INDEX('TAB input'!BS$72:BS$121, $E57)-INDEX('TAB input'!BS$126:BS$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E57)-INDEX('TAB input'!BT$72:BT$121, $E57)-INDEX('TAB input'!BT$126:BT$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E57)-INDEX('TAB input'!BU$72:BU$121, $E57)-INDEX('TAB input'!BU$126:BU$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E57)-INDEX('TAB input'!BV$72:BV$121, $E57)-INDEX('TAB input'!BV$126:BV$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E57)-INDEX('TAB input'!BW$72:BW$121, $E57)-INDEX('TAB input'!BW$126:BW$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E57)-INDEX('TAB input'!BX$72:BX$121, $E57)-INDEX('TAB input'!BX$126:BX$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E57)-INDEX('TAB input'!BY$72:BY$121, $E57)-INDEX('TAB input'!BY$126:BY$175, $E57)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E57)-INDEX('TAB input'!BZ$72:BZ$121, $E57)-INDEX('TAB input'!BZ$126:BZ$175, $E57)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E57)-INDEX('TAB input'!CA$72:CA$121, $E57)-INDEX('TAB input'!CA$126:CA$175, $E57)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E57)-INDEX('TAB input'!CB$72:CB$121, $E57)-INDEX('TAB input'!CB$126:CB$175, $E57)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E57)-INDEX('TAB input'!CC$72:CC$121, $E57)-INDEX('TAB input'!CC$126:CC$175, $E57)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E57)-INDEX('TAB input'!CD$72:CD$121, $E57)-INDEX('TAB input'!CD$126:CD$175, $E57)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E57)-INDEX('TAB input'!CE$72:CE$121, $E57)-INDEX('TAB input'!CE$126:CE$175, $E57)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E57)=\"\", IF($G57=0, 0, F58), INDEX('TAB input'!$G$180:$G$229, $E57))","v":22.416851714737284},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E57)=\"\", G58, INDEX('TAB input'!H$180:H$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E57)=\"\", H58, INDEX('TAB input'!I$180:I$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E57)=\"\", I58, INDEX('TAB input'!J$180:J$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E57)=\"\", J58, INDEX('TAB input'!K$180:K$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E57)=\"\", K58, INDEX('TAB input'!L$180:L$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E57)=\"\", L58, INDEX('TAB input'!M$180:M$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E57)=\"\", M58, INDEX('TAB input'!N$180:N$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E57)=\"\", N58, INDEX('TAB input'!O$180:O$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E57)=\"\", O58, INDEX('TAB input'!P$180:P$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E57)=\"\", P58, INDEX('TAB input'!Q$180:Q$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E57)=\"\", Q58, INDEX('TAB input'!R$180:R$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E57)=\"\", R58, INDEX('TAB input'!S$180:S$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E57)=\"\", S58, INDEX('TAB input'!T$180:T$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E57)=\"\", T58, INDEX('TAB input'!U$180:U$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E57)=\"\", U58, INDEX('TAB input'!V$180:V$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E57)=\"\", V58, INDEX('TAB input'!W$180:W$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E57)=\"\", W58, INDEX('TAB input'!X$180:X$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E57)=\"\", X58, INDEX('TAB input'!Y$180:Y$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E57)=\"\", Y58, INDEX('TAB input'!Z$180:Z$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E57)=\"\", Z58, INDEX('TAB input'!AA$180:AA$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E57)=\"\", AA58, INDEX('TAB input'!AB$180:AB$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E57)=\"\", AB58, INDEX('TAB input'!AC$180:AC$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E57)=\"\", AC58, INDEX('TAB input'!AD$180:AD$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E57)=\"\", AD58, INDEX('TAB input'!AE$180:AE$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E57)=\"\", AE58, INDEX('TAB input'!AF$180:AF$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E57)=\"\", AF58, INDEX('TAB input'!AG$180:AG$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E57)=\"\", AG58, INDEX('TAB input'!AH$180:AH$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E57)=\"\", AH58, INDEX('TAB input'!AI$180:AI$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E57)=\"\", AI58, INDEX('TAB input'!AJ$180:AJ$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E57)=\"\", AJ58, INDEX('TAB input'!AK$180:AK$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E57)=\"\", AK58, INDEX('TAB input'!AL$180:AL$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E57)=\"\", AL58, INDEX('TAB input'!AM$180:AM$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E57)=\"\", AM58, INDEX('TAB input'!AN$180:AN$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E57)=\"\", AN58, INDEX('TAB input'!AO$180:AO$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E57)=\"\", AO58, INDEX('TAB input'!AP$180:AP$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E57)=\"\", AP58, INDEX('TAB input'!AQ$180:AQ$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E57)=\"\", AQ58, INDEX('TAB input'!AR$180:AR$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E57)=\"\", AR58, INDEX('TAB input'!AS$180:AS$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E57)=\"\", AS58, INDEX('TAB input'!AT$180:AT$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E57)=\"\", AT58, INDEX('TAB input'!AU$180:AU$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E57)=\"\", AU58, INDEX('TAB input'!AV$180:AV$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E57)=\"\", AV58, INDEX('TAB input'!AW$180:AW$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E57)=\"\", AW58, INDEX('TAB input'!AX$180:AX$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E57)=\"\", AX58, INDEX('TAB input'!AY$180:AY$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E57)=\"\", AY58, INDEX('TAB input'!AZ$180:AZ$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E57)=\"\", AZ58, INDEX('TAB input'!BA$180:BA$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E57)=\"\", BA58, INDEX('TAB input'!BB$180:BB$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E57)=\"\", BB58, INDEX('TAB input'!BC$180:BC$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E57)=\"\", BC58, INDEX('TAB input'!BD$180:BD$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E57)=\"\", BD58, INDEX('TAB input'!BE$180:BE$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E57)=\"\", BE58, INDEX('TAB input'!BF$180:BF$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E57)=\"\", BF58, INDEX('TAB input'!BG$180:BG$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E57)=\"\", BG58, INDEX('TAB input'!BH$180:BH$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E57)=\"\", BH58, INDEX('TAB input'!BI$180:BI$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E57)=\"\", BI58, INDEX('TAB input'!BJ$180:BJ$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E57)=\"\", BJ58, INDEX('TAB input'!BK$180:BK$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E57)=\"\", BK58, INDEX('TAB input'!BL$180:BL$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E57)=\"\", BL58, INDEX('TAB input'!BM$180:BM$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E57)=\"\", BM58, INDEX('TAB input'!BN$180:BN$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E57)=\"\", BN58, INDEX('TAB input'!BO$180:BO$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E57)=\"\", BO58, INDEX('TAB input'!BP$180:BP$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E57)=\"\", BP58, INDEX('TAB input'!BQ$180:BQ$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E57)=\"\", BQ58, INDEX('TAB input'!BR$180:BR$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E57)=\"\", BR58, INDEX('TAB input'!BS$180:BS$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E57)=\"\", BS58, INDEX('TAB input'!BT$180:BT$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E57)=\"\", BT58, INDEX('TAB input'!BU$180:BU$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E57)=\"\", BU58, INDEX('TAB input'!BV$180:BV$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E57)=\"\", BV58, INDEX('TAB input'!BW$180:BW$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E57)=\"\", BW58, INDEX('TAB input'!BX$180:BX$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E57)=\"\", BX58, INDEX('TAB input'!BY$180:BY$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E57)=\"\", BY58, INDEX('TAB input'!BZ$180:BZ$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E57)=\"\", BZ58, INDEX('TAB input'!CA$180:CA$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E57)=\"\", CA58, INDEX('TAB input'!CB$180:CB$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E57)=\"\", CB58, INDEX('TAB input'!CC$180:CC$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E57)=\"\", CC58, INDEX('TAB input'!CD$180:CD$229, $E57))","v":47.5},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E57)=\"\", CD58, INDEX('TAB input'!CE$180:CE$229, $E57))","v":47.5}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E57)=0, G59, INDEX('TAB input'!H$233:H$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E57)=0, H59, INDEX('TAB input'!I$233:I$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E57)=0, I59, INDEX('TAB input'!J$233:J$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E57)=0, J59, INDEX('TAB input'!K$233:K$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E57)=0, K59, INDEX('TAB input'!L$233:L$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E57)=0, L59, INDEX('TAB input'!M$233:M$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E57)=0, M59, INDEX('TAB input'!N$233:N$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E57)=0, N59, INDEX('TAB input'!O$233:O$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E57)=0, O59, INDEX('TAB input'!P$233:P$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E57)=0, P59, INDEX('TAB input'!Q$233:Q$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E57)=0, Q59, INDEX('TAB input'!R$233:R$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E57)=0, R59, INDEX('TAB input'!S$233:S$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E57)=0, S59, INDEX('TAB input'!T$233:T$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E57)=0, T59, INDEX('TAB input'!U$233:U$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E57)=0, U59, INDEX('TAB input'!V$233:V$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E57)=0, V59, INDEX('TAB input'!W$233:W$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E57)=0, W59, INDEX('TAB input'!X$233:X$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E57)=0, X59, INDEX('TAB input'!Y$233:Y$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E57)=0, Y59, INDEX('TAB input'!Z$233:Z$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E57)=0, Z59, INDEX('TAB input'!AA$233:AA$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E57)=0, AA59, INDEX('TAB input'!AB$233:AB$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E57)=0, AB59, INDEX('TAB input'!AC$233:AC$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E57)=0, AC59, INDEX('TAB input'!AD$233:AD$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E57)=0, AD59, INDEX('TAB input'!AE$233:AE$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E57)=0, AE59, INDEX('TAB input'!AF$233:AF$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E57)=0, AF59, INDEX('TAB input'!AG$233:AG$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E57)=0, AG59, INDEX('TAB input'!AH$233:AH$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E57)=0, AH59, INDEX('TAB input'!AI$233:AI$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E57)=0, AI59, INDEX('TAB input'!AJ$233:AJ$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E57)=0, AJ59, INDEX('TAB input'!AK$233:AK$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E57)=0, AK59, INDEX('TAB input'!AL$233:AL$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E57)=0, AL59, INDEX('TAB input'!AM$233:AM$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E57)=0, AM59, INDEX('TAB input'!AN$233:AN$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E57)=0, AN59, INDEX('TAB input'!AO$233:AO$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E57)=0, AO59, INDEX('TAB input'!AP$233:AP$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E57)=0, AP59, INDEX('TAB input'!AQ$233:AQ$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E57)=0, AQ59, INDEX('TAB input'!AR$233:AR$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E57)=0, AR59, INDEX('TAB input'!AS$233:AS$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E57)=0, AS59, INDEX('TAB input'!AT$233:AT$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E57)=0, AT59, INDEX('TAB input'!AU$233:AU$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E57)=0, AU59, INDEX('TAB input'!AV$233:AV$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E57)=0, AV59, INDEX('TAB input'!AW$233:AW$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E57)=0, AW59, INDEX('TAB input'!AX$233:AX$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E57)=0, AX59, INDEX('TAB input'!AY$233:AY$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E57)=0, AY59, INDEX('TAB input'!AZ$233:AZ$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E57)=0, AZ59, INDEX('TAB input'!BA$233:BA$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E57)=0, BA59, INDEX('TAB input'!BB$233:BB$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E57)=0, BB59, INDEX('TAB input'!BC$233:BC$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E57)=0, BC59, INDEX('TAB input'!BD$233:BD$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E57)=0, BD59, INDEX('TAB input'!BE$233:BE$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E57)=0, BE59, INDEX('TAB input'!BF$233:BF$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E57)=0, BF59, INDEX('TAB input'!BG$233:BG$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E57)=0, BG59, INDEX('TAB input'!BH$233:BH$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E57)=0, BH59, INDEX('TAB input'!BI$233:BI$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E57)=0, BI59, INDEX('TAB input'!BJ$233:BJ$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E57)=0, BJ59, INDEX('TAB input'!BK$233:BK$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E57)=0, BK59, INDEX('TAB input'!BL$233:BL$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E57)=0, BL59, INDEX('TAB input'!BM$233:BM$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E57)=0, BM59, INDEX('TAB input'!BN$233:BN$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E57)=0, BN59, INDEX('TAB input'!BO$233:BO$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E57)=0, BO59, INDEX('TAB input'!BP$233:BP$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E57)=0, BP59, INDEX('TAB input'!BQ$233:BQ$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E57)=0, BQ59, INDEX('TAB input'!BR$233:BR$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E57)=0, BR59, INDEX('TAB input'!BS$233:BS$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E57)=0, BS59, INDEX('TAB input'!BT$233:BT$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E57)=0, BT59, INDEX('TAB input'!BU$233:BU$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E57)=0, BU59, INDEX('TAB input'!BV$233:BV$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E57)=0, BV59, INDEX('TAB input'!BW$233:BW$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E57)=0, BW59, INDEX('TAB input'!BX$233:BX$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E57)=0, BX59, INDEX('TAB input'!BY$233:BY$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E57)=0, BY59, INDEX('TAB input'!BZ$233:BZ$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E57)=0, BZ59, INDEX('TAB input'!CA$233:CA$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E57)=0, CA59, INDEX('TAB input'!CB$233:CB$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E57)=0, CB59, INDEX('TAB input'!CC$233:CC$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E57)=0, CC59, INDEX('TAB input'!CD$233:CD$282, $E57))","v":55},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E57)=0, CD59, INDEX('TAB input'!CE$233:CE$282, $E57))","v":55}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E57)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E57)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E57)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E57)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E57)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E57)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E57)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E57)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E57)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E57)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E57)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E57)","v":52.009140840000001},{"$f":"INDEX('TAB input'!T$72:T$121, $E57)","v":37.731960280000003},{"$f":"INDEX('TAB input'!U$72:U$121, $E57)","v":52.19173061},{"$f":"INDEX('TAB input'!V$72:V$121, $E57)","v":68.832430459999998},{"$f":"INDEX('TAB input'!W$72:W$121, $E57)","v":86.062999294711105},{"$f":"INDEX('TAB input'!X$72:X$121, $E57)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E57)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E57)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E57)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E57)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E57)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E57)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E57)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E57)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E57)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E57)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E57)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E57)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E57)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E57)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E57)","v":47.39472560871576},{"$f":"INDEX('TAB input'!N$286:N$335, $E57)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E57)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E57)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E57)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E57)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E57)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E57)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E57)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E57)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E57)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E57)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E57)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E57)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E57)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E57)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E57)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E57)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E57)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E57)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E57)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E57)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E57)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E57)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E57)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E57)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E57)","v":47.5},{"$f":"INDEX('TAB input'!N$340:N$389, $E57)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E57)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E57)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E57)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E57)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E57)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E57)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E57)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E57)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E57)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E57)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E57)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E57)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E57)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E57)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E57)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E57)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E57)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E57)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E57)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E57)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E57)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E57)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E57)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E57)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E57)","v":55},{"$f":"INDEX('TAB input'!N$393:N$442, $E57)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E57)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E57)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E57)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E57)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E57)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E57)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E57)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E57)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E57)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E57)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E57)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E57)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E57)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E57)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E57)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E57)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E57)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E57)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E57)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":0},{"$f":"'TAB input'!I$13","v":0},{"$f":"'TAB input'!J$13","v":0},{"$f":"'TAB input'!K$13","v":0},{"$f":"'TAB input'!L$13","v":0},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":2},{"$f":"'TAB input'!T$13","v":2},{"$f":"'TAB input'!U$13","v":2},{"$f":"'TAB input'!V$13","v":2},{"$f":"'TAB input'!W$13","v":2},{"$f":"'TAB input'!X$13","v":2},{"$f":"'TAB input'!Y$13","v":2},{"$f":"'TAB input'!Z$13","v":2},{"$f":"'TAB input'!AA$13","v":2},{"$f":"'TAB input'!AB$13","v":2},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0},{"$f":"'TAB input'!CD$13","v":0},{"$f":"'TAB input'!CE$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E57)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E57)=\"\", G65, INDEX('TAB input'!H$446:H$495, $E57))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E57)=\"\", H65, INDEX('TAB input'!I$446:I$495, $E57))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E57)=\"\", I65, INDEX('TAB input'!J$446:J$495, $E57))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E57)=\"\", J65, INDEX('TAB input'!K$446:K$495, $E57))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E57)=\"\", K65, INDEX('TAB input'!L$446:L$495, $E57))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E57)=\"\", L65, INDEX('TAB input'!M$446:M$495, $E57))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E57)=\"\", M65, INDEX('TAB input'!N$446:N$495, $E57))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E57)=\"\", N65, INDEX('TAB input'!O$446:O$495, $E57))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E57)=\"\", O65, INDEX('TAB input'!P$446:P$495, $E57))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E57)=\"\", P65, INDEX('TAB input'!Q$446:Q$495, $E57))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E57)=\"\", Q65, INDEX('TAB input'!R$446:R$495, $E57))","v":"SL"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E57)=\"\", R65, INDEX('TAB input'!S$446:S$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E57)=\"\", S65, INDEX('TAB input'!T$446:T$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E57)=\"\", T65, INDEX('TAB input'!U$446:U$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E57)=\"\", U65, INDEX('TAB input'!V$446:V$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E57)=\"\", V65, INDEX('TAB input'!W$446:W$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E57)=\"\", W65, INDEX('TAB input'!X$446:X$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E57)=\"\", X65, INDEX('TAB input'!Y$446:Y$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E57)=\"\", Y65, INDEX('TAB input'!Z$446:Z$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E57)=\"\", Z65, INDEX('TAB input'!AA$446:AA$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E57)=\"\", AA65, INDEX('TAB input'!AB$446:AB$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E57)=\"\", AB65, INDEX('TAB input'!AC$446:AC$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E57)=\"\", AC65, INDEX('TAB input'!AD$446:AD$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E57)=\"\", AD65, INDEX('TAB input'!AE$446:AE$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E57)=\"\", AE65, INDEX('TAB input'!AF$446:AF$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E57)=\"\", AF65, INDEX('TAB input'!AG$446:AG$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E57)=\"\", AG65, INDEX('TAB input'!AH$446:AH$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E57)=\"\", AH65, INDEX('TAB input'!AI$446:AI$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E57)=\"\", AI65, INDEX('TAB input'!AJ$446:AJ$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E57)=\"\", AJ65, INDEX('TAB input'!AK$446:AK$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E57)=\"\", AK65, INDEX('TAB input'!AL$446:AL$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E57)=\"\", AL65, INDEX('TAB input'!AM$446:AM$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E57)=\"\", AM65, INDEX('TAB input'!AN$446:AN$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E57)=\"\", AN65, INDEX('TAB input'!AO$446:AO$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E57)=\"\", AO65, INDEX('TAB input'!AP$446:AP$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E57)=\"\", AP65, INDEX('TAB input'!AQ$446:AQ$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E57)=\"\", AQ65, INDEX('TAB input'!AR$446:AR$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E57)=\"\", AR65, INDEX('TAB input'!AS$446:AS$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E57)=\"\", AS65, INDEX('TAB input'!AT$446:AT$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E57)=\"\", AT65, INDEX('TAB input'!AU$446:AU$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E57)=\"\", AU65, INDEX('TAB input'!AV$446:AV$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E57)=\"\", AV65, INDEX('TAB input'!AW$446:AW$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E57)=\"\", AW65, INDEX('TAB input'!AX$446:AX$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E57)=\"\", AX65, INDEX('TAB input'!AY$446:AY$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E57)=\"\", AY65, INDEX('TAB input'!AZ$446:AZ$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E57)=\"\", AZ65, INDEX('TAB input'!BA$446:BA$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E57)=\"\", BA65, INDEX('TAB input'!BB$446:BB$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E57)=\"\", BB65, INDEX('TAB input'!BC$446:BC$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E57)=\"\", BC65, INDEX('TAB input'!BD$446:BD$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E57)=\"\", BD65, INDEX('TAB input'!BE$446:BE$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E57)=\"\", BE65, INDEX('TAB input'!BF$446:BF$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E57)=\"\", BF65, INDEX('TAB input'!BG$446:BG$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E57)=\"\", BG65, INDEX('TAB input'!BH$446:BH$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E57)=\"\", BH65, INDEX('TAB input'!BI$446:BI$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E57)=\"\", BI65, INDEX('TAB input'!BJ$446:BJ$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E57)=\"\", BJ65, INDEX('TAB input'!BK$446:BK$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E57)=\"\", BK65, INDEX('TAB input'!BL$446:BL$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E57)=\"\", BL65, INDEX('TAB input'!BM$446:BM$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E57)=\"\", BM65, INDEX('TAB input'!BN$446:BN$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E57)=\"\", BN65, INDEX('TAB input'!BO$446:BO$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E57)=\"\", BO65, INDEX('TAB input'!BP$446:BP$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E57)=\"\", BP65, INDEX('TAB input'!BQ$446:BQ$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E57)=\"\", BQ65, INDEX('TAB input'!BR$446:BR$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E57)=\"\", BR65, INDEX('TAB input'!BS$446:BS$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E57)=\"\", BS65, INDEX('TAB input'!BT$446:BT$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E57)=\"\", BT65, INDEX('TAB input'!BU$446:BU$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E57)=\"\", BU65, INDEX('TAB input'!BV$446:BV$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E57)=\"\", BV65, INDEX('TAB input'!BW$446:BW$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E57)=\"\", BW65, INDEX('TAB input'!BX$446:BX$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E57)=\"\", BX65, INDEX('TAB input'!BY$446:BY$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E57)=\"\", BY65, INDEX('TAB input'!BZ$446:BZ$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E57)=\"\", BZ65, INDEX('TAB input'!CA$446:CA$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E57)=\"\", CA65, INDEX('TAB input'!CB$446:CB$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E57)=\"\", CB65, INDEX('TAB input'!CC$446:CC$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E57)=\"\", CC65, INDEX('TAB input'!CD$446:CD$495, $E57))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E57)=\"\", CD65, INDEX('TAB input'!CE$446:CE$495, $E57))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>H$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:G68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>G$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:G68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:G68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>I$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:H68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>H$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:H68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:H68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>J$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:I68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>I$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:I68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:I68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>K$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:J68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>J$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:J68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:J68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>L$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:K68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>K$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:K68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:K68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>M$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:L68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>L$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:L68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:L68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>N$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:M68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>M$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:M68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:M68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>O$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:N68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>N$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:N68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:N68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>P$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:O68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>O$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:O68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:O68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>Q$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:P68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>P$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:P68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:P68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>R$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Q68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>Q$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:Q68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Q68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>S$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:R68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>R$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:R68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:R68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>T$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:S68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>S$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:S68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:S68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>U$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:T68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>T$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:T68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:T68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>V$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:U68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>U$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:U68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:U68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>W$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:V68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>V$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:V68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:V68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>X$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:W68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>W$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:W68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:W68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>Y$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:X68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>X$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:X68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:X68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>Z$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Y68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>Y$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:Y68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Y68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AA$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Z68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>Z$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:Z68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Z68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AB$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AA68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AA$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AA68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AA68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AC$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AB68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AB$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AB68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AB68))))","v":25.186761152248071},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AD$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AC68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AC$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AC68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AC68))))","v":10.499144574992783},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AE$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AD68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AD$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AD68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AD68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AF$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AE68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AE$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AE68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AE68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AG$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AF68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AF$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AF68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AF68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AH$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AG68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AG$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AG68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AG68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AI$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AH68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AH$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AH68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AH68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AJ$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AI68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AI$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AI68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AI68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AK$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AJ68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AJ$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AJ68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AJ68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AL$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AK68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AK$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AK68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AK68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AM$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AL68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AL$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AL68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AL68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AN$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AM68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AM$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AM68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AM68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AO$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AN68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AN$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AN68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AN68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AP$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AO68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AO$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AO68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AO68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AQ$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AP68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AP$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AP68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AP68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AR$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AQ68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AQ$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AQ68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AQ68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AS$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AR68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AR$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AR68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AR68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AT$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AS68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AS$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AS68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AS68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AU$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AT68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AT$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AT68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AT68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AV$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AU68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AU$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AU68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AU68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AW$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AV68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AV$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AV68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AV68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AX$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AW68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AW$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AW68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AW68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AY$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AX68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AX$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AX68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AX68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AZ$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AY68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AY$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AY68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AY68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BA$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AZ68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>AZ$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AZ68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AZ68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BB$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BA68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BA$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BA68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BA68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BC$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BB68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BB$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BB68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BB68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BD$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BC68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BC$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BC68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BC68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BE$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BD68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BD$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BD68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BD68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BF$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BE68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BE$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BE68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BE68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BG$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BF68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BF$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BF68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BF68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BH$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BG68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BG$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BG68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BG68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BI$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BH68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BH$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BH68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BH68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BJ$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BI68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BI$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BI68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BI68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BK$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BJ68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BJ$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BJ68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BJ68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BL$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BK68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BK$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BK68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BK68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BM$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BL68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BL$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BL68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BL68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BN$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BM68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BM$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BM68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BM68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BO$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BN68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BN$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BN68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BN68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BP$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BO68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BO$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BO68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BO68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BQ$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BP68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BP$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BP68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BP68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BR$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BQ68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BQ$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BQ68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BQ68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BS$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BR68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BR$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BR68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BR68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BT$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BS68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BS$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BS68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BS68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BU$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BT68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BT$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BT68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BT68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BV$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BU68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BU$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BU68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BU68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BW$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BV68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BV$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BV68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BV68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BX$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BW68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BW$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BW68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BW68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BY$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BX68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BX$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BX68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BX68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BZ$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BY68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BY$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BY68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BY68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>CA$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BZ68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>BZ$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BZ68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BZ68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>CB$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:CA68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>CA$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:CA68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:CA68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>CC$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:CB68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>CB$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:CB68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:CB68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>CD$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:CC68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>CC$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:CC68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:CC68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>CE$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:CD68)),\nIF(OFFSET($G58,-$E68,$E68)+$E68>CD$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:CD68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:CD68))))","v":0}]
[null,null,null,null,{"$f":"E68+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E69)","v":"Depreciation of net capex 2009-10"},null,null,{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>I$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:H69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>H$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:H69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:H69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>J$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:I69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>I$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:I69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:I69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>K$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:J69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>J$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:J69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:J69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>L$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:K69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>K$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:K69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:K69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>M$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:L69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>L$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:L69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:L69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>N$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:M69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>M$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:M69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:M69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>O$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:N69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>N$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:N69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:N69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>P$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:O69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>O$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:O69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:O69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>Q$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:P69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>P$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:P69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:P69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>R$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Q69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>Q$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:Q69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Q69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>S$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:R69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>R$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:R69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:R69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>T$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:S69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>S$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:S69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:S69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>U$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:T69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>T$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:T69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:T69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>V$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:U69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>U$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:U69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:U69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>W$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:V69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>V$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:V69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:V69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>X$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:W69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>W$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:W69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:W69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>Y$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:X69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>X$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:X69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:X69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>Z$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Y69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>Y$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:Y69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Y69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AA$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Z69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>Z$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:Z69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Z69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AB$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AA69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AA$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AA69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AA69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AC$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AB69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AB$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AB69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AB69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AD$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AC69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AC$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AC69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AC69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AE$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AD69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AD$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AD69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AD69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AF$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AE69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AE$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AE69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AE69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AG$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AF69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AF$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AF69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AF69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AH$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AG69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AG$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AG69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AG69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AI$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AH69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AH$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AH69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AH69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AJ$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AI69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AI$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AI69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AI69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AK$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AJ69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AJ$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AJ69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AJ69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AL$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AK69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AK$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AK69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AK69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AM$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AL69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AL$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AL69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AL69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AN$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AM69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AM$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AM69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AM69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AO$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AN69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AN$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AN69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AN69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AP$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AO69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AO$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AO69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AO69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AQ$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AP69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AP$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AP69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AP69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AR$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AQ69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AQ$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AQ69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AQ69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AS$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AR69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AR$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AR69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AR69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AT$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AS69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AS$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AS69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AS69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AU$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AT69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AT$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AT69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AT69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AV$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AU69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AU$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AU69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AU69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AW$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AV69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AV$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AV69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AV69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AX$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AW69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AW$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AW69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AW69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AY$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AX69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AX$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AX69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AX69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AZ$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AY69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AY$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AY69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AY69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BA$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AZ69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AZ$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AZ69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AZ69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BB$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BA69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BA$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BA69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BA69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BC$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BB69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BB$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BB69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BB69))))","v":2.4853894736842106},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BD$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BC69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BC$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BC69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BC69))))","v":1.2426947368421821},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BE$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BD69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BD$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BD69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BD69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BF$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BE69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BE$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BE69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BE69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BG$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BF69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BF$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BF69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BF69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BH$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BG69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BG$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BG69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BG69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BI$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BH69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BH$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BH69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BH69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BJ$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BI69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BI$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BI69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BI69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BK$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BJ69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BJ$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BJ69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BJ69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BL$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BK69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BK$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BK69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BK69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BM$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BL69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BL$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BL69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BL69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BN$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BM69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BM$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BM69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BM69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BO$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BN69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BN$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BN69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BN69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BP$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BO69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BO$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BO69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BO69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BQ$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BP69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BP$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BP69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BP69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BR$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BQ69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BQ$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BQ69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BQ69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BS$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BR69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BR$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BR69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BR69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BT$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BS69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BS$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BS69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BS69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BU$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BT69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BT$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BT69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BT69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BV$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BU69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BU$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BU69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BU69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BW$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BV69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BV$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BV69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BV69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BX$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BW69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BW$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BW69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BW69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BY$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BX69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BX$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BX69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BX69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BZ$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BY69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BY$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BY69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BY69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>CA$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BZ69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BZ$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BZ69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BZ69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>CB$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:CA69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>CA$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:CA69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:CA69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>CC$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:CB69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>CB$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:CB69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:CB69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>CD$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:CC69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>CC$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:CC69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:CC69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>CE$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:CD69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>CD$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:CD69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:CD69))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E70)","v":"Depreciation of net capex 2010-11"},null,null,null,{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>J$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:I70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>I$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:I70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:I70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>K$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:J70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>J$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:J70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:J70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>L$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:K70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>K$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:K70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:K70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>M$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:L70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>L$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:L70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:L70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>N$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:M70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>M$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:M70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:M70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>O$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:N70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>N$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:N70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:N70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>P$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:O70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>O$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:O70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:O70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>Q$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:P70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>P$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:P70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:P70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>R$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Q70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>Q$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:Q70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Q70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>S$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:R70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>R$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:R70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:R70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>T$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:S70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>S$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:S70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:S70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>U$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:T70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>T$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:T70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:T70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>V$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:U70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>U$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:U70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:U70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>W$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:V70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>V$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:V70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:V70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>X$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:W70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>W$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:W70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:W70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>Y$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:X70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>X$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:X70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:X70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>Z$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Y70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>Y$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:Y70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Y70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AA$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Z70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>Z$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:Z70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Z70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AB$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AA70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AA$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AA70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AA70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AC$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AB70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AB$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AB70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AB70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AD$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AC70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AC$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AC70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AC70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AE$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AD70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AD$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AD70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AD70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AF$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AE70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AE$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AE70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AE70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AG$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AF70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AF$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AF70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AF70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AH$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AG70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AG$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AG70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AG70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AI$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AH70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AH$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AH70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AH70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AJ$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AI70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AI$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AI70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AI70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AK$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AJ70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AJ$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AJ70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AJ70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AL$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AK70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AK$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AK70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AK70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AM$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AL70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AL$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AL70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AL70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AN$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AM70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AM$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AM70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AM70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AO$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AN70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AN$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AN70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AN70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AP$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AO70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AO$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AO70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AO70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AQ$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AP70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AP$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AP70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AP70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AR$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AQ70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AQ$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AQ70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AQ70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AS$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AR70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AR$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AR70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AR70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AT$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AS70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AS$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AS70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AS70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AU$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AT70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AT$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AT70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AT70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AV$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AU70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AU$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AU70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AU70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AW$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AV70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AV$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AV70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AV70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AX$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AW70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AW$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AW70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AW70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AY$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AX70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AX$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AX70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AX70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AZ$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AY70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AY$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AY70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AY70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BA$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AZ70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AZ$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AZ70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AZ70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BB$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BA70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BA$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BA70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BA70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BC$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BB70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BB$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BB70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BB70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BD$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BC70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BC$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BC70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BC70))))","v":1.6223789473684211},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BE$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BD70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BD$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BD70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BD70))))","v":0.81118947368429417},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BF$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BE70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BE$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BE70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BE70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BG$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BF70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BF$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BF70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BF70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BH$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BG70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BG$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BG70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BG70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BI$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BH70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BH$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BH70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BH70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BJ$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BI70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BI$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BI70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BI70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BK$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BJ70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BJ$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BJ70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BJ70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BL$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BK70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BK$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BK70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BK70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BM$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BL70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BL$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BL70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BL70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BN$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BM70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BM$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BM70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BM70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BO$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BN70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BN$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BN70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BN70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BP$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BO70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BO$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BO70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BO70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BQ$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BP70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BP$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BP70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BP70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BR$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BQ70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BQ$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BQ70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BQ70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BS$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BR70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BR$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BR70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BR70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BT$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BS70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BS$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BS70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BS70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BU$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BT70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BT$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BT70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BT70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BV$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BU70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BU$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BU70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BU70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BW$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BV70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BV$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BV70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BV70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BX$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BW70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BW$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BW70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BW70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BY$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BX70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BX$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BX70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BX70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BZ$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BY70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BY$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BY70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BY70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>CA$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BZ70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BZ$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BZ70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BZ70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>CB$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:CA70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>CA$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:CA70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:CA70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>CC$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:CB70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>CB$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:CB70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:CB70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>CD$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:CC70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>CC$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:CC70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:CC70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>CE$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:CD70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>CD$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:CD70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:CD70))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E71)","v":"Depreciation of net capex 2011-12"},null,null,null,null,{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>K$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:J71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>J$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:J71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:J71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>L$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:K71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>K$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:K71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:K71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>M$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:L71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>L$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:L71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:L71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>N$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:M71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>M$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:M71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:M71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>O$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:N71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>N$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:N71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:N71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>P$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:O71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>O$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:O71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:O71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>Q$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:P71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>P$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:P71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:P71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>R$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Q71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>Q$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:Q71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Q71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>S$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:R71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>R$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:R71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:R71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>T$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:S71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>S$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:S71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:S71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>U$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:T71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>T$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:T71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:T71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>V$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:U71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>U$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:U71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:U71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>W$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:V71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>V$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:V71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:V71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>X$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:W71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>W$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:W71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:W71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>Y$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:X71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>X$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:X71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:X71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>Z$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Y71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>Y$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:Y71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Y71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AA$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Z71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>Z$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:Z71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Z71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AB$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AA71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AA$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AA71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AA71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AC$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AB71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AB$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AB71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AB71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AD$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AC71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AC$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AC71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AC71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AE$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AD71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AD$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AD71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AD71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AF$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AE71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AE$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AE71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AE71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AG$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AF71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AF$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AF71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AF71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AH$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AG71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AG$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AG71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AG71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AI$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AH71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AH$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AH71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AH71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AJ$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AI71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AI$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AI71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AI71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AK$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AJ71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AJ$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AJ71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AJ71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AL$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AK71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AK$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AK71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AK71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AM$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AL71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AL$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AL71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AL71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AN$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AM71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AM$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AM71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AM71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AO$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AN71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AN$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AN71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AN71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AP$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AO71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AO$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AO71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AO71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AQ$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AP71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AP$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AP71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AP71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AR$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AQ71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AQ$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AQ71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AQ71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AS$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AR71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AR$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AR71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AR71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AT$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AS71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AS$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AS71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AS71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AU$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AT71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AT$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AT71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AT71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AV$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AU71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AU$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AU71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AU71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AW$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AV71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AV$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AV71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AV71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AX$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AW71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AW$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AW71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AW71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AY$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AX71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AX$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AX71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AX71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AZ$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AY71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AY$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AY71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AY71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BA$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AZ71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AZ$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AZ71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AZ71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BB$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BA71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BA$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BA71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BA71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BC$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BB71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BB$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BB71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BB71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BD$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BC71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BC$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BC71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BC71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BE$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BD71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BD$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BD71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BD71))))","v":2.6995789473684209},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BF$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BE71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BE$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BE71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BE71))))","v":1.3497894736841403},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BG$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BF71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BF$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BF71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BF71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BH$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BG71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BG$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BG71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BG71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BI$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BH71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BH$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BH71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BH71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BJ$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BI71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BI$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BI71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BI71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BK$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BJ71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BJ$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BJ71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BJ71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BL$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BK71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BK$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BK71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BK71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BM$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BL71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BL$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BL71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BL71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BN$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BM71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BM$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BM71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BM71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BO$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BN71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BN$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BN71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BN71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BP$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BO71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BO$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BO71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BO71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BQ$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BP71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BP$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BP71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BP71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BR$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BQ71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BQ$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BQ71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BQ71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BS$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BR71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BR$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BR71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BR71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BT$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BS71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BS$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BS71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BS71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BU$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BT71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BT$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BT71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BT71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BV$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BU71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BU$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BU71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BU71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BW$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BV71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BV$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BV71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BV71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BX$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BW71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BW$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BW71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BW71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BY$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BX71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BX$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BX71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BX71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BZ$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BY71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BY$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BY71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BY71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>CA$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BZ71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BZ$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BZ71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BZ71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>CB$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:CA71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>CA$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:CA71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:CA71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>CC$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:CB71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>CB$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:CB71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:CB71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>CD$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:CC71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>CC$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:CC71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:CC71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>CE$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:CD71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>CD$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:CD71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:CD71))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E72)","v":"Depreciation of net capex 2012-13"},null,null,null,null,null,{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>L$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:K72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>K$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:K72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:K72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>M$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:L72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>L$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:L72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:L72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>N$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:M72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>M$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:M72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:M72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>O$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:N72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>N$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:N72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:N72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>P$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:O72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>O$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:O72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:O72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>Q$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:P72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>P$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:P72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:P72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>R$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Q72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>Q$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:Q72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Q72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>S$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:R72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>R$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:R72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:R72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>T$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:S72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>S$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:S72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:S72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>U$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:T72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>T$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:T72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:T72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>V$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:U72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>U$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:U72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:U72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>W$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:V72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>V$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:V72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:V72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>X$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:W72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>W$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:W72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:W72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>Y$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:X72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>X$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:X72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:X72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>Z$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Y72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>Y$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:Y72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Y72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AA$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Z72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>Z$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:Z72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Z72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AB$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AA72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AA$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AA72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AA72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AC$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AB72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AB$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AB72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AB72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AD$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AC72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AC$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AC72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AC72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AE$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AD72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AD$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AD72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AD72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AF$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AE72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AE$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AE72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AE72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AG$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AF72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AF$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AF72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AF72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AH$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AG72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AG$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AG72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AG72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AI$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AH72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AH$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AH72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AH72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AJ$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AI72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AI$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AI72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AI72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AK$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AJ72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AJ$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AJ72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AJ72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AL$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AK72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AK$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AK72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AK72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AM$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AL72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AL$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AL72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AL72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AN$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AM72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AM$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AM72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AM72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AO$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AN72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AN$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AN72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AN72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AP$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AO72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AO$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AO72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AO72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AQ$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AP72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AP$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AP72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AP72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AR$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AQ72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AQ$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AQ72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AQ72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AS$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AR72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AR$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AR72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AR72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AT$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AS72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AS$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AS72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AS72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AU$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AT72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AT$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AT72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AT72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AV$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AU72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AU$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AU72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AU72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AW$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AV72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AV$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AV72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AV72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AX$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AW72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AW$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AW72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AW72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AY$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AX72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AX$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AX72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AX72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AZ$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AY72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AY$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AY72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AY72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BA$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AZ72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AZ$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AZ72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AZ72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BB$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BA72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BA$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BA72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BA72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BC$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BB72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BB$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BB72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BB72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BD$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BC72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BC$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BC72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BC72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BE$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BD72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BD$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BD72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BD72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BF$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BE72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BE$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BE72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BE72))))","v":1.8849894736842105},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BG$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BF72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BF$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BF72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BF72))))","v":0.94249473684210727},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BH$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BG72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BG$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BG72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BG72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BI$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BH72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BH$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BH72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BH72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BJ$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BI72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BI$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BI72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BI72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BK$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BJ72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BJ$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BJ72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BJ72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BL$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BK72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BK$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BK72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BK72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BM$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BL72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BL$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BL72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BL72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BN$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BM72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BM$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BM72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BM72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BO$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BN72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BN$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BN72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BN72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BP$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BO72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BO$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BO72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BO72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BQ$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BP72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BP$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BP72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BP72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BR$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BQ72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BQ$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BQ72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BQ72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BS$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BR72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BR$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BR72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BR72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BT$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BS72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BS$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BS72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BS72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BU$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BT72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BT$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BT72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BT72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BV$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BU72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BU$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BU72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BU72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BW$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BV72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BV$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BV72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BV72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BX$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BW72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BW$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BW72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BW72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BY$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BX72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BX$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BX72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BX72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BZ$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BY72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BY$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BY72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BY72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>CA$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BZ72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BZ$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BZ72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BZ72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>CB$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:CA72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>CA$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:CA72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:CA72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>CC$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:CB72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>CB$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:CB72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:CB72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>CD$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:CC72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>CC$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:CC72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:CC72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>CE$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:CD72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>CD$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:CD72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:CD72))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E73)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>M$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:L73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>L$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:L73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:L73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>N$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:M73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>M$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:M73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:M73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>O$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:N73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>N$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:N73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:N73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>P$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:O73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>O$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:O73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:O73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>Q$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:P73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>P$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:P73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:P73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>R$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:Q73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>Q$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:Q73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:Q73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>S$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:R73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>R$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:R73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:R73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>T$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:S73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>S$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:S73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:S73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>U$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:T73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>T$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:T73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:T73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>V$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:U73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>U$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:U73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:U73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>W$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:V73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>V$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:V73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:V73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>X$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:W73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>W$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:W73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:W73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>Y$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:X73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>X$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:X73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:X73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>Z$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:Y73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>Y$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:Y73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:Y73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AA$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:Z73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>Z$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:Z73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:Z73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AB$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AA73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AA$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AA73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AA73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AC$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AB73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AB$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AB73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AB73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AD$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AC73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AC$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AC73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AC73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AE$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AD73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AD$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AD73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AD73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AF$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AE73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AE$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AE73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AE73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AG$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AF73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AF$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AF73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AF73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AH$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AG73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AG$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AG73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AG73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AI$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AH73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AH$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AH73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AH73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AJ$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AI73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AI$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AI73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AI73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AK$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AJ73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AJ$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AJ73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AJ73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AL$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AK73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AK$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AK73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AK73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AM$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AL73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AL$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AL73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AL73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AN$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AM73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AM$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AM73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AM73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AO$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AN73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AN$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AN73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AN73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AP$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AO73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AO$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AO73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AO73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AQ$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AP73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AP$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AP73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AP73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AR$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AQ73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AQ$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AQ73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AQ73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AS$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AR73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AR$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AR73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AR73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AT$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AS73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AS$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AS73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AS73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AU$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AT73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AT$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AT73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AT73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AV$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AU73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AU$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AU73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AU73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AW$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AV73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AV$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AV73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AV73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AX$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AW73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AW$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AW73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AW73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AY$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AX73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AX$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AX73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AX73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AZ$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AY73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AY$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AY73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AY73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BA$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AZ73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AZ$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AZ73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AZ73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BB$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BA73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BA$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BA73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BA73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BC$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BB73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BB$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BB73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BB73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BD$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BC73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BC$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BC73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BC73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BE$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BD73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BD$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BD73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BD73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BF$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BE73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BE$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BE73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BE73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BG$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BF73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BF$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BF73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BF73))))","v":1.4337052631578948},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BH$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BG73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BG$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BG73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BG73))))","v":0.71685263157891654},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BI$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BH73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BH$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BH73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BH73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BJ$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BI73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BI$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BI73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BI73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BK$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BJ73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BJ$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BJ73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BJ73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BL$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BK73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BK$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BK73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BK73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BM$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BL73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BL$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BL73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BL73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BN$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BM73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BM$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BM73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BM73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BO$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BN73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BN$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BN73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BN73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BP$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BO73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BO$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BO73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BO73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BQ$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BP73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BP$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BP73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BP73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BR$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BQ73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BQ$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BQ73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BQ73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BS$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BR73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BR$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BR73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BR73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BT$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BS73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BS$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BS73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BS73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BU$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BT73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BT$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BT73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BT73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BV$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BU73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BU$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BU73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BU73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BW$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BV73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BV$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BV73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BV73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BX$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BW73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BW$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BW73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BW73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BY$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BX73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BX$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BX73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BX73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BZ$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BY73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BY$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BY73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BY73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>CA$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BZ73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BZ$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BZ73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BZ73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>CB$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:CA73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>CA$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:CA73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:CA73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>CC$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:CB73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>CB$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:CB73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:CB73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>CD$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:CC73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>CC$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:CC73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:CC73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>CE$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:CD73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>CD$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:CD73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:CD73))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E74)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>N$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:M74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>M$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:M74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:M74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>O$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:N74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>N$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:N74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:N74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>P$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:O74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>O$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:O74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:O74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>Q$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:P74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>P$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:P74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:P74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>R$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Q74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>Q$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:Q74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Q74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>S$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:R74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>R$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:R74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:R74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>T$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:S74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>S$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:S74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:S74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>U$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:T74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>T$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:T74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:T74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>V$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:U74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>U$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:U74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:U74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>W$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:V74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>V$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:V74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:V74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>X$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:W74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>W$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:W74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:W74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>Y$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:X74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>X$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:X74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:X74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>Z$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Y74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>Y$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:Y74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Y74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AA$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Z74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>Z$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:Z74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Z74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AB$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AA74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AA$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AA74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AA74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AC$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AB74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AB$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AB74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AB74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AD$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AC74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AC$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AC74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AC74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AE$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AD74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AD$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AD74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AD74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AF$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AE74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AE$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AE74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AE74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AG$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AF74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AF$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AF74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AF74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AH$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AG74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AG$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AG74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AG74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AI$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AH74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AH$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AH74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AH74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AJ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AI74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AI$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AI74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AI74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AK$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AJ74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AJ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AJ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AJ74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AL$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AK74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AK$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AK74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AK74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AM$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AL74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AL$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AL74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AL74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AN$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AM74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AM$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AM74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AM74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AO$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AN74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AN$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AN74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AN74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AP$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AO74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AO$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AO74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AO74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AQ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AP74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AP$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AP74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AP74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AR$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AQ74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AQ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AQ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AQ74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AS$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AR74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AR$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AR74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AR74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AT$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AS74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AS$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AS74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AS74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AU$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AT74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AT$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AT74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AT74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AV$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AU74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AU$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AU74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AU74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AW$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AV74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AV$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AV74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AV74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AX$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AW74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AW$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AW74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AW74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AY$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AX74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AX$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AX74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AX74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AZ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AY74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AY$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AY74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AY74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BA$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AZ74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AZ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AZ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AZ74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BB$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BA74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BA$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BA74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BA74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BC$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BB74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BB$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BB74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BB74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BD$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BC74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BC$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BC74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BC74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BE$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BD74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BD$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BD74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BD74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BF$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BE74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BE$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BE74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BE74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BG$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BF74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BF$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BF74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BF74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BH$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BG74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BG$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BG74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BG74))))","v":1.6404498437979163},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BI$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BH74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BH$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BH74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BH74))))","v":0.82022492189898344},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BJ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BI74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BI$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BI74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BI74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BK$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BJ74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BJ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BJ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BJ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BL$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BK74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BK$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BK74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BK74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BM$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BL74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BL$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BL74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BL74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BN$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BM74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BM$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BM74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BM74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BO$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BN74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BN$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BN74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BN74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BP$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BO74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BO$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BO74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BO74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BQ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BP74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BP$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BP74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BP74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BR$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BQ74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BQ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BQ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BQ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BS$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BR74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BR$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BR74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BR74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BT$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BS74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BS$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BS74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BS74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BU$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BT74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BT$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BT74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BT74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BV$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BU74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BU$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BU74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BU74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BW$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BV74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BV$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BV74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BV74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BX$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BW74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BW$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BW74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BW74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BY$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BX74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BX$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BX74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BX74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BZ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BY74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BY$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BY74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BY74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CA$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BZ74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BZ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BZ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BZ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CB$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CA74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>CA$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CA74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CA74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CC$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CB74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>CB$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CB74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CB74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CD$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CC74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>CC$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CC74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CC74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CE$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CD74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>CD$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CD74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CD74))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E75)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>O$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:N75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>N$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:N75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:N75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>P$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:O75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>O$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:O75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:O75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>Q$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:P75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>P$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:P75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:P75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>R$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Q75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>Q$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:Q75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Q75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>S$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:R75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>R$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:R75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:R75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>T$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:S75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>S$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:S75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:S75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>U$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:T75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>T$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:T75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:T75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>V$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:U75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>U$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:U75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:U75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>W$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:V75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>V$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:V75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:V75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>X$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:W75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>W$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:W75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:W75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>Y$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:X75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>X$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:X75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:X75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>Z$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Y75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>Y$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:Y75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Y75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AA$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Z75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>Z$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:Z75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Z75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AB$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AA75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AA$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AA75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AA75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AC$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AB75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AB$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AB75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AB75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AD$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AC75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AC$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AC75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AC75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AE$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AD75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AD$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AD75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AD75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AF$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AE75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AE$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AE75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AE75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AG$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AF75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AF$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AF75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AF75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AH$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AG75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AG$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AG75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AG75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AI$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AH75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AH$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AH75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AH75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AJ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AI75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AI$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AI75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AI75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AK$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AJ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AJ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AJ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AJ75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AL$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AK75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AK$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AK75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AK75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AM$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AL75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AL$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AL75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AL75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AN$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AM75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AM$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AM75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AM75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AO$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AN75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AN$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AN75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AN75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AP$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AO75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AO$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AO75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AO75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AQ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AP75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AP$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AP75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AP75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AR$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AQ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AQ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AQ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AQ75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AS$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AR75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AR$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AR75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AR75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AT$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AS75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AS$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AS75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AS75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AU$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AT75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AT$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AT75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AT75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AV$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AU75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AU$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AU75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AU75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AW$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AV75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AV$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AV75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AV75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AX$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AW75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AW$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AW75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AW75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AY$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AX75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AX$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AX75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AX75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AZ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AY75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AY$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AY75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AY75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BA$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AZ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AZ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AZ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AZ75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BB$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BA75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BA$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BA75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BA75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BC$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BB75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BB$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BB75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BB75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BD$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BC75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BC$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BC75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BC75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BE$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BD75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BD$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BD75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BD75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BF$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BE75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BE$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BE75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BE75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BG$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BF75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BF$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BF75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BF75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BH$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BG75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BG$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BG75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BG75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BI$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BH75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BH$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BH75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BH75))))","v":-2.9132545678583694},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BJ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BI75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BI$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BI75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BI75))))","v":-1.456627283929123},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BK$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BJ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BJ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BJ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BJ75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BL$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BK75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BK$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BK75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BK75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BM$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BL75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BL$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BL75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BL75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BN$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BM75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BM$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BM75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BM75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BO$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BN75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BN$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BN75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BN75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BP$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BO75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BO$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BO75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BO75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BQ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BP75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BP$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BP75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BP75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BR$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BQ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BQ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BQ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BQ75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BS$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BR75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BR$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BR75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BR75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BT$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BS75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BS$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BS75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BS75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BU$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BT75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BT$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BT75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BT75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BV$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BU75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BU$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BU75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BU75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BW$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BV75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BV$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BV75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BV75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BX$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BW75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BW$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BW75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BW75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BY$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BX75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BX$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BX75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BX75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BZ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BY75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BY$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BY75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BY75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CA$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BZ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BZ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BZ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BZ75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CB$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CA75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CA$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CA75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CA75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CC$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CB75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CB$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CB75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CB75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CD$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CC75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CC$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CC75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CC75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CE$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CD75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CD$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CD75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CD75))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E76)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>P$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:O76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>O$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:O76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:O76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>Q$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:P76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>P$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:P76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:P76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>R$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Q76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>Q$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:Q76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Q76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>S$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:R76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>R$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:R76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:R76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>T$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:S76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>S$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:S76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:S76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>U$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:T76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>T$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:T76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:T76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>V$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:U76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>U$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:U76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:U76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>W$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:V76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>V$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:V76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:V76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>X$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:W76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>W$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:W76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:W76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>Y$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:X76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>X$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:X76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:X76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>Z$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Y76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>Y$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:Y76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Y76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AA$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Z76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>Z$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:Z76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Z76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AB$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AA76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AA$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AA76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AA76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AC$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AB76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AB$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AB76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AB76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AD$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AC76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AC$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AC76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AC76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AE$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AD76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AD$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AD76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AD76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AF$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AE76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AE$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AE76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AE76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AG$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AF76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AF$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AF76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AF76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AH$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AG76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AG$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AG76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AG76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AI$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AH76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AH$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AH76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AH76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AJ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AI76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AI$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AI76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AI76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AK$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AJ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AJ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AJ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AJ76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AL$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AK76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AK$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AK76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AK76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AM$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AL76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AL$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AL76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AL76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AN$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AM76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AM$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AM76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AM76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AO$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AN76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AN$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AN76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AN76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AP$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AO76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AO$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AO76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AO76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AQ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AP76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AP$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AP76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AP76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AR$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AQ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AQ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AQ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AQ76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AS$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AR76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AR$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AR76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AR76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AT$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AS76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AS$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AS76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AS76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AU$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AT76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AT$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AT76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AT76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AV$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AU76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AU$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AU76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AU76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AW$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AV76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AV$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AV76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AV76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AX$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AW76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AW$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AW76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AW76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AY$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AX76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AX$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AX76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AX76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AZ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AY76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AY$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AY76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AY76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BA$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AZ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AZ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AZ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AZ76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BB$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BA76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BA$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BA76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BA76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BC$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BB76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BB$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BB76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BB76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BD$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BC76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BC$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BC76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BC76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BE$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BD76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BD$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BD76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BD76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BF$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BE76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BE$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BE76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BE76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BG$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BF76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BF$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BF76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BF76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BH$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BG76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BG$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BG76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BG76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BI$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BH76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BH$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BH76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BH76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BJ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BI76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BI$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BI76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BI76))))","v":2.4383990989144135},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BK$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BJ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BJ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BJ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BJ76))))","v":1.2191995494571017},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BL$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BK76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BK$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BK76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BK76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BM$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BL76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BL$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BL76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BL76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BN$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BM76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BM$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BM76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BM76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BO$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BN76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BN$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BN76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BN76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BP$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BO76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BO$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BO76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BO76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BQ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BP76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BP$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BP76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BP76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BR$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BQ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BQ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BQ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BQ76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BS$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BR76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BR$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BR76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BR76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BT$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BS76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BS$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BS76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BS76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BU$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BT76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BT$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BT76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BT76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BV$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BU76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BU$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BU76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BU76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BW$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BV76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BV$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BV76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BV76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BX$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BW76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BW$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BW76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BW76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BY$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BX76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BX$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BX76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BX76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BZ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BY76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BY$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BY76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BY76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CA$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BZ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BZ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BZ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BZ76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CB$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CA76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CA$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CA76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CA76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CC$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CB76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CB$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CB76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CB76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CD$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CC76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CC$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CC76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CC76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CE$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CD76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CD$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CD76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CD76))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E77)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>Q$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:P77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>P$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:P77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:P77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>R$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Q77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>Q$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:Q77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Q77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>S$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:R77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>R$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:R77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:R77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>T$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:S77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>S$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:S77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:S77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>U$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:T77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>T$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:T77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:T77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>V$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:U77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>U$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:U77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:U77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>W$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:V77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>V$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:V77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:V77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>X$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:W77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>W$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:W77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:W77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>Y$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:X77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>X$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:X77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:X77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>Z$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Y77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>Y$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:Y77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Y77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AA$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Z77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>Z$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:Z77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Z77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AB$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AA77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AA$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AA77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AA77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AC$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AB77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AB$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AB77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AB77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AD$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AC77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AC$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AC77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AC77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AE$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AD77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AD$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AD77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AD77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AF$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AE77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AE$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AE77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AE77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AG$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AF77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AF$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AF77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AF77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AH$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AG77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AG$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AG77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AG77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AI$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AH77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AH$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AH77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AH77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AJ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AI77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AI$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AI77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AI77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AK$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AJ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AJ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AJ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AJ77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AL$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AK77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AK$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AK77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AK77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AM$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AL77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AL$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AL77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AL77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AN$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AM77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AM$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AM77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AM77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AO$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AN77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AN$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AN77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AN77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AP$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AO77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AO$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AO77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AO77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AQ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AP77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AP$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AP77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AP77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AR$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AQ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AQ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AQ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AQ77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AS$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AR77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AR$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AR77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AR77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AT$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AS77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AS$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AS77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AS77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AU$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AT77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AT$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AT77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AT77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AV$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AU77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AU$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AU77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AU77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AW$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AV77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AV$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AV77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AV77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AX$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AW77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AW$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AW77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AW77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AY$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AX77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AX$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AX77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AX77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AZ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AY77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AY$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AY77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AY77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BA$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AZ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AZ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AZ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AZ77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BB$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BA77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BA$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BA77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BA77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BC$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BB77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BB$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BB77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BB77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BD$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BC77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BC$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BC77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BC77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BE$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BD77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BD$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BD77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BD77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BF$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BE77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BE$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BE77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BE77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BG$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BF77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BF$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BF77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BF77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BH$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BG77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BG$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BG77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BG77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BI$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BH77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BH$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BH77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BH77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BJ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BI77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BI$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BI77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BI77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BK$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BJ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BJ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BJ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BJ77))))","v":1.6199914314288832},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BL$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BK77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BK$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BK77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BK77))))","v":0.80999571571437912},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BM$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BL77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BL$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BL77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BL77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BN$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BM77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BM$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BM77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BM77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BO$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BN77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BN$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BN77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BN77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BP$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BO77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BO$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BO77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BO77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BQ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BP77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BP$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BP77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BP77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BR$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BQ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BQ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BQ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BQ77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BS$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BR77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BR$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BR77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BR77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BT$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BS77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BS$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BS77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BS77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BU$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BT77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BT$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BT77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BT77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BV$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BU77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BU$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BU77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BU77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BW$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BV77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BV$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BV77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BV77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BX$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BW77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BW$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BW77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BW77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BY$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BX77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BX$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BX77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BX77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BZ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BY77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BY$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BY77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BY77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CA$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BZ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BZ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BZ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BZ77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CB$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CA77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CA$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CA77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CA77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CC$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CB77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CB$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CB77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CB77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CD$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CC77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CC$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CC77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CC77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CE$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CD77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CD$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CD77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CD77))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E78)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>R$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Q78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>Q$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:Q78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Q78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>S$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:R78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>R$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:R78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:R78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>T$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:S78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>S$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:S78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:S78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>U$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:T78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>T$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:T78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:T78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>V$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:U78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>U$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:U78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:U78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>W$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:V78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>V$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:V78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:V78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>X$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:W78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>W$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:W78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:W78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>Y$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:X78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>X$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:X78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:X78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>Z$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Y78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>Y$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:Y78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Y78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AA$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Z78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>Z$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:Z78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Z78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AB$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AA78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AA$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AA78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AA78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AC$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AB78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AB$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AB78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AB78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AD$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AC78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AC$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AC78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AC78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AE$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AD78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AD$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AD78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AD78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AF$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AE78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AE$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AE78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AE78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AG$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AF78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AF$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AF78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AF78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AH$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AG78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AG$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AG78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AG78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AI$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AH78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AH$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AH78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AH78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AJ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AI78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AI$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AI78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AI78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AK$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AJ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AJ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AJ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AJ78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AL$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AK78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AK$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AK78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AK78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AM$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AL78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AL$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AL78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AL78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AN$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AM78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AM$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AM78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AM78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AO$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AN78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AN$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AN78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AN78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AP$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AO78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AO$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AO78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AO78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AQ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AP78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AP$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AP78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AP78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AR$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AQ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AQ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AQ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AQ78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AS$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AR78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AR$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AR78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AR78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AT$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AS78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AS$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AS78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AS78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AU$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AT78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AT$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AT78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AT78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AV$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AU78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AU$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AU78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AU78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AW$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AV78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AV$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AV78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AV78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AX$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AW78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AW$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AW78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AW78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AY$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AX78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AX$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AX78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AX78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AZ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AY78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AY$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AY78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AY78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BA$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AZ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AZ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AZ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AZ78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BB$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BA78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BA$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BA78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BA78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BC$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BB78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BB$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BB78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BB78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BD$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BC78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BC$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BC78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BC78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BE$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BD78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BD$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BD78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BD78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BF$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BE78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BE$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BE78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BE78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BG$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BF78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BF$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BF78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BF78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BH$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BG78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BG$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BG78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BG78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BI$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BH78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BH$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BH78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BH78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BJ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BI78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BI$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BI78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BI78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BK$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BJ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BJ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BJ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BJ78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BL$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BK78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BK$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BK78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BK78))))","v":2.1783647180153531},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BM$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BL78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BL$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BL78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BL78))))","v":1.0891823590075802},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BN$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BM78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BM$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BM78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BM78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BO$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BN78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BN$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BN78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BN78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BP$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BO78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BO$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BO78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BO78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BQ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BP78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BP$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BP78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BP78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BR$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BQ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BQ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BQ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BQ78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BS$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BR78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BR$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BR78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BR78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BT$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BS78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BS$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BS78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BS78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BU$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BT78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BT$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BT78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BT78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BV$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BU78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BU$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BU78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BU78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BW$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BV78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BV$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BV78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BV78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BX$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BW78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BW$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BW78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BW78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BY$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BX78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BX$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BX78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BX78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BZ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BY78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BY$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BY78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BY78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CA$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BZ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BZ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BZ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BZ78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CB$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CA78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CA$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CA78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CA78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CC$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CB78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CB$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CB78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CB78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CD$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CC78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CC$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CC78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CC78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CE$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CD78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CD$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CD78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CD78))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E79)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>S$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:R79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>R$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:R79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:R79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>T$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:S79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>S$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:S79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:S79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>U$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:T79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>T$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:T79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:T79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>V$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:U79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>U$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:U79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:U79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>W$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:V79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>V$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:V79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:V79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>X$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:W79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>W$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:W79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:W79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>Y$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:X79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>X$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:X79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:X79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>Z$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Y79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>Y$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:Y79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Y79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AA$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Z79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>Z$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:Z79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Z79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AB$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AA79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AA$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AA79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AA79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AC$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AB79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AB$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AB79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AB79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AD$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AC79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AC$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AC79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AC79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AE$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AD79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AD$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AD79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AD79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AF$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AE79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AE$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AE79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AE79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AG$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AF79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AF$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AF79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AF79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AH$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AG79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AG$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AG79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AG79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AI$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AH79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AH$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AH79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AH79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AJ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AI79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AI$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AI79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AI79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AK$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AJ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AJ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AJ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AJ79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AL$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AK79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AK$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AK79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AK79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AM$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AL79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AL$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AL79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AL79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AN$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AM79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AM$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AM79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AM79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AO$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AN79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AN$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AN79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AN79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AP$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AO79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AO$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AO79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AO79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AQ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AP79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AP$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AP79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AP79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AR$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AQ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AQ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AQ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AQ79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AS$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AR79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AR$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AR79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AR79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AT$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AS79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AS$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AS79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AS79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AU$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AT79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AT$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AT79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AT79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AV$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AU79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AU$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AU79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AU79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AW$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AV79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AV$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AV79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AV79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AX$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AW79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AW$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AW79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AW79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AY$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AX79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AX$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AX79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AX79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AZ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AY79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AY$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AY79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AY79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BA$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AZ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AZ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AZ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AZ79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BB$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BA79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BA$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BA79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BA79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BC$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BB79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BB$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BB79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BB79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BD$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BC79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BC$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BC79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BC79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BE$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BD79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BD$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BD79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BD79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BF$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BE79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BE$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BE79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BE79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BG$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BF79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BF$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BF79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BF79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BH$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BG79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BG$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BG79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BG79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BI$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BH79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BH$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BH79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BH79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BJ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BI79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BI$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BI79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BI79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BK$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BJ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BJ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BJ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BJ79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BL$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BK79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BK$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BK79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BK79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BM$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BL79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BL$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BL79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BL79))))","v":1.9399622407818231},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BN$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BM79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BM$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BM79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BM79))))","v":0.96998112039086948},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BO$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BN79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BN$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BN79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BN79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BP$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BO79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BO$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BO79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BO79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BQ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BP79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BP$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BP79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BP79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BR$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BQ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BQ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BQ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BQ79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BS$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BR79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BR$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BR79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BR79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BT$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BS79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BS$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BS79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BS79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BU$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BT79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BT$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BT79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BT79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BV$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BU79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BU$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BU79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BU79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BW$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BV79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BV$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BV79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BV79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BX$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BW79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BW$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BW79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BW79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BY$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BX79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BX$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BX79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BX79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BZ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BY79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BY$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BY79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BY79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CA$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BZ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BZ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BZ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BZ79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CB$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CA79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CA$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CA79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CA79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CC$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CB79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CB$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CB79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CB79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CD$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CC79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CC$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CC79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CC79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CE$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CD79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CD$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CD79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CD79))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E80)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>T$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:S80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>S$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:S80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:S80))))","v":2.0536833488049329},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>U$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:T80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>T$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:T80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:T80))))","v":1.9672124709605145},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>V$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:U80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>U$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:U80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:U80))))","v":1.8843824721832294},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>W$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:V80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>V$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:V80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:V80))))","v":1.8050400523018306},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>X$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:W80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>W$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:W80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:W80))))","v":1.7290383658891217},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>Y$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:X80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>X$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:X80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:X80))))","v":1.6562367504832638},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>Z$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:Y80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>Y$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:Y80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:Y80))))","v":1.5865004662523898},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AA$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:Z80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>Z$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:Z80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:Z80))))","v":1.5197004466207102},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AB$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AA80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AA$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AA80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AA80))))","v":1.4557130593945751},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AC$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AB80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AB$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AB80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AB80))))","v":1.3944198779463823},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AD$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AC80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AC$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AC80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AC80))))","v":1.3357074620328504},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AE$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AD80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AD$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AD80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AD80))))","v":1.2794671478419937},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AF$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AE80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AE$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AE80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AE80))))","v":1.2255948468802254},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AG$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AF80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AF$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AF80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AF80))))","v":1.173990853327374},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AH$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AG80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AG$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AG80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AG80))))","v":1.1245596595030634},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AI$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AH80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AH$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AH80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AH80))))","v":1.0772097791029345},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AJ$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AI80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AI$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AI80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AI80))))","v":1.0318535778775477},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AK$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AJ80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AJ$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AJ80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AJ80))))","v":0.98840711144059834},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AL$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AK80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AK$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AK80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AK80))))","v":0.9467899699062573},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AM$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AL80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AL$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AL80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AL80))))","v":0.90692512906809919},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AN$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AM80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AM$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AM80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AM80))))","v":0.86873880784417923},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AO$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AN80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AN$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AN80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AN80))))","v":0.83216033172442438},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AP$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AO80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AO$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AO80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AO80))))","v":0.79712200196760652},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AQ$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AP80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AP$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AP80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AP80))))","v":0.76355897030581255},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AR$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AQ80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AQ$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AQ80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AQ80))))","v":0.7314091189245151},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AS$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AR80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AR$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AR80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AR80))))","v":0.70061294549611441},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AT$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AS80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AS$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AS80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AS80))))","v":0.67111345305417291},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AU$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AT80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AT$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AT80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AT80))))","v":0.64285604450452338},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AV$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AU80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AU$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AU80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AU80))))","v":0.61578842157801705},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AW$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AV80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AV$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AV80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AV80))))","v":0.58986048803788993},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AX$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AW80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AW$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AW80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AW80))))","v":0.56502425696261027},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AY$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AX80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AX$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AX80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AX80))))","v":0.54123376193260575},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AZ$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AY80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AY$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AY80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AY80))))","v":0.51844497195649608},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BA$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AZ80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AZ$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AZ80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AZ80))))","v":0.49661570997938043},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BB$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BA80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BA$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BA80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BA80))))","v":0.47570557482235387},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BC$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BB80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BB$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BB80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BB80))))","v":0.45567586640878099},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BD$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BC80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BC$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BC80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BC80))))","v":0.4364895141389375},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BE$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BD80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BD$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BD80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BD80))))","v":0.41811100828045611},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BF$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BE80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BE$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BE80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BE80))))","v":0.4005063342475948},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BG$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BF80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BF$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BF80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BF80))))","v":0.3836429096476961},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BH$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BG80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BG$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BG80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BG80))))","v":0.36748952397831935},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BI$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BH80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BH$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BH80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BH80))))","v":0.35201628086344267},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BJ$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BI80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BI$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BI80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BI80))))","v":0.33719454272182392},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BK$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BJ80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BJ$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BJ80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BJ80))))","v":0.32299687776511549},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BL$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BK80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BK$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BK80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BK80))))","v":0.30939700922763702},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BM$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BL80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BL$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BL80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BL80))))","v":0.29636976673384174},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BN$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BM80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BM$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BM80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BM80))))","v":0.28389103971346957},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BO$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BN80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BN$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BN80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BN80))))","v":0.27193773277816569},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BP$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BO80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BO$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BO80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BO80))))","v":0.26048772297697986},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BQ$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BP80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BP$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BP80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BP80))))","v":0.24951981885163324},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BR$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BQ80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BQ$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BQ80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BQ80))))","v":0.23901372121577508},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BS$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BR80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BR$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BR80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BR80))))","v":0.22894998558563712},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BT$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BS80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BS$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BS80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BS80))))","v":0.21930998619255768},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BU$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BT80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BT$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BT80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BT80))))","v":0.21007588151076584},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BV$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BU80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BU$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BU80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BU80))))","v":0.20123058123662824},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BW$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BV80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BV$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BV80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BV80))))","v":4.5779957231332915},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BX$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BW80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BW$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BW80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BW80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BY$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BX80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BX$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BX80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BX80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BZ$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BY80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BY$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BY80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BY80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>CA$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BZ80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BZ$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BZ80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BZ80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>CB$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:CA80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>CA$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:CA80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:CA80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>CC$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:CB80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>CB$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:CB80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:CB80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>CD$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:CC80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>CC$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:CC80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:CC80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>CE$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:CD80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>CD$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:CD80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:CD80))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E81)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>U$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:T81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>T$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:T81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:T81))))","v":1.5234689903398293},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>V$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:U81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>U$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:U81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:U81))))","v":1.4593229275886785},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>W$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:V81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>V$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:V81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:V81))))","v":1.3978777516902079},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>X$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:W81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>W$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:W81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:W81))))","v":1.3390197410927256},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>Y$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:X81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>X$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:X81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:X81))))","v":1.2826399625204001},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>Z$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:Y81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>Y$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:Y81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:Y81))))","v":1.2286340693616464},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AA$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:Z81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>Z$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:Z81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:Z81))))","v":1.1769021085464193},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AB$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AA81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AA$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AA81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AA81))))","v":1.1273483355549911},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AC$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AB81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AB$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AB81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AB81))))","v":1.0798810372158336},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AD$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AC81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AC$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AC81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AC81))))","v":1.0344123619646406},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AE$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AD81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AD$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AD81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AD81))))","v":0.99085815725033988},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AF$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AE81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AE$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AE81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AE81))))","v":0.94913781378716755},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AG$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AF81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AF$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AF81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AF81))))","v":0.90917411636454992},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AH$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AG81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AG$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AG81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AG81))))","v":0.87089310093867434},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AI$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AH81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AH$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AH81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AH81))))","v":0.83422391774125637},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AJ$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AI81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AI$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AI81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AI81))))","v":0.7990987001521509},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AK$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AJ81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AJ$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AJ81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AJ81))))","v":0.765452439093113},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AL$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AK81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AK$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AK81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AK81))))","v":0.73322286271024506},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AM$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AL81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AL$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AL81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AL81))))","v":0.70235032112244522},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AN$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AM81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AM$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AM81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AM81))))","v":0.67277767602255278},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AO$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AN81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AN$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AN81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AN81))))","v":0.64445019492686639},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AP$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AO81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AO$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AO81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AO81))))","v":0.61731544987731413},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AQ$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AP81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AP$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AP81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AP81))))","v":0.5913232204087957},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AR$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AQ81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AQ$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AQ81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AQ81))))","v":0.56642540060210955},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AS$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AR81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AR$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AR81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AR81))))","v":0.5425759100504417},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AT$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AS81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AS$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AS81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AS81))))","v":0.51973060857463371},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AU$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AT81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AT$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AT81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AT81))))","v":0.49784721452938596},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AV$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AU81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AU$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AU81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AU81))))","v":0.47688522654920129},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AW$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AV81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AV$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AV81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AV81))))","v":0.45680584858923495},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AX$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AW81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AW$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AW81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AW81))))","v":0.43757191812231983},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AY$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AX81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AX$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AX81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AX81))))","v":0.4191478373592748},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AZ$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AY81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AY$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AY81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AY81))))","v":0.40149950736520001},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BA$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AZ81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AZ$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AZ81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AZ81))))","v":0.38459426494982313},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BB$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BA81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BA$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BA81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BA81))))","v":0.36840082221509379},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BC$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BB81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BB$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BB81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BB81))))","v":0.35288920864814244},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BD$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BC81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BC$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BC81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BC81))))","v":0.33803071565243115},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BE$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BD81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BD$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BD81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BD81))))","v":0.32379784341443413},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BF$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BE81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BE$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BE81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BE81))))","v":0.31016425000751063},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BG$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BF81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BF$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BF81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BF81))))","v":0.29710470263877337},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BH$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BG81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BG$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BG81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BG81))))","v":0.2845950309487198},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BI$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BH81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BH$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BH81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BH81))))","v":0.2726120822771948},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BJ$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BI81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BI$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BI81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BI81))))","v":0.26113367881289185},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BK$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BJ81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BJ$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BJ81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BJ81))))","v":0.25013857654708582},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BL$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BK81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BK$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BK81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BK81))))","v":0.2396064259556295},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BM$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BL81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BL$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BL81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BL81))))","v":0.22951773433644515},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BN$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BM81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BM$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BM81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BM81))))","v":0.21985382973280543},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BO$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BN81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BN$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BN81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BN81))))","v":0.21059682637563465},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BP$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BO81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BO$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BO81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BO81))))","v":0.20172959158087106},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BQ$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BP81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BP$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BP81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BP81))))","v":0.19323571404062384},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BR$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BQ81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BQ$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BQ81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BQ81))))","v":0.18509947344943961},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BS$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BR81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BR$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BR81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BR81))))","v":0.17730581140946317},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BT$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BS81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BS$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BS81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BS81))))","v":0.16984030356064361},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BU$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BT81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BT$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BT81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BT81))))","v":0.16268913288440612},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BV$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BU81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BU$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BU81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BU81))))","v":0.15583906413137835},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BW$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BV81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BV$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BV81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BV81))))","v":0.14927741932584665},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BX$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BW81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BW$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BW81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BW81))))","v":3.3960612896630096},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BY$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BX81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BX$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BX81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BX81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BZ$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BY81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BY$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BY81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BY81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>CA$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BZ81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BZ$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BZ81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BZ81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>CB$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:CA81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>CA$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:CA81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:CA81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>CC$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:CB81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>CB$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:CB81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:CB81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>CD$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:CC81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>CC$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:CC81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:CC81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>CE$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:CD81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>CD$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:CD81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:CD81))))","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E82)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>V$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:U82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>U$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:U82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:U82))))","v":2.1480871533479724},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>W$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:V82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>V$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:V82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:V82))))","v":2.057641378470163},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>X$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:W82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>W$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:W82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:W82))))","v":1.9710038467451036},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>Y$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:X82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>X$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:X82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:X82))))","v":1.8880142110926781},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>Z$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:Y82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>Y$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:Y82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:Y82))))","v":1.8085188758887756},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AA$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:Z82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>Z$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:Z82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:Z82))))","v":1.7323707126934589},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AB$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AA82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AA$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AA82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AA82))))","v":1.6594287879484713},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AC$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AB82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AB$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AB82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AB82))))","v":1.5895581021401146},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AD$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AC82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AC$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AC82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AC82))))","v":1.5226293399447413},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AE$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AD82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AD$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AD82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AD82))))","v":1.4585186308944362},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AF$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AE82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AE$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AE82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AE82))))","v":1.3971073201199338},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AG$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AF82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AF$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AF82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AF82))))","v":1.3382817487464629},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AH$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AG82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AG$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AG82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AG82))))","v":1.2819330435360854},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AI$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AH82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AH$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AH82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AH82))))","v":1.2279569153871976},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AJ$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AI82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AI$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AI82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AI82))))","v":1.1762534663182631},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AK$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AJ82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AJ$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AJ82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AJ82))))","v":1.1267270045785467},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AL$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AK82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AK$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AK82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AK82))))","v":1.0792858675436605},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AM$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AL82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AL$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AL82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AL82))))","v":1.0338422520681381},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AN$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AM82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AM$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AM82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AM82))))","v":0.99031205198105854},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AO$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AN82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AN$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AN82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AN82))))","v":0.9486147024239614},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AP$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AO82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AO$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AO82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AO82))))","v":0.90867303074295258},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AQ$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AP82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AP$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AP82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AP82))))","v":0.87041311365903873},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AR$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AQ82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AQ$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AQ82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AQ82))))","v":0.83376414045234237},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AS$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AR82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AR$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AR82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AR82))))","v":0.79865828190698052},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AT$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AS82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AS$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AS82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AS82))))","v":0.76503056477405496},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AU$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AT82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AT$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AT82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AT82))))","v":0.73281875152041043},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AV$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AU82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AU$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AU82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AU82))))","v":0.70196322514060361},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AW$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AV82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AV$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AV82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AV82))))","v":0.67240687881889405},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AX$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AW82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AW$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AW82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AW82))))","v":0.64409501023704574},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AY$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AX82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AX$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AX82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AX82))))","v":0.6169752203323281},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>AZ$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AY82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AY$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AY82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AY82))))","v":0.5909973163183353},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BA$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AZ82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>AZ$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:AZ82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:AZ82))))","v":0.56611321878914211},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BB$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BA82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BA$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BA82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BA82))))","v":0.54227687273486258},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BC$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BB82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BB$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BB82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BB82))))","v":0.5194441623039211},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BD$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BC82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BC$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BC82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BC82))))","v":0.49757282915428236},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BE$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BD82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BD$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BD82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BD82))))","v":0.47662239424252323},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BF$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BE82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BE$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BE82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BE82))))","v":0.45655408290599581},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BG$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BF82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BF$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BF82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BF82))))","v":0.43733075309942759},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BH$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BG82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BG$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BG82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BG82))))","v":0.41891682665313579},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BI$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BH82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BH$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BH82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BH82))))","v":0.40127822342563518},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BJ$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BI82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BI$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BI82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BI82))))","v":0.38438229822876635},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BK$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BJ82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BJ$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BJ82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BJ82))))","v":0.36819778040860784},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BL$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BK82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BK$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BK82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BK82))))","v":0.35269471597035068},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BM$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BL82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BL$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BL82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BL82))))","v":0.33784441214002014},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BN$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BM82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BM$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BM82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BM82))))","v":0.32361938426044023},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BO$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BN82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BN$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BN82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BN82))))","v":0.30999330492315857},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BP$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BO82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BO$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BO82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BO82))))","v":0.29694095524218339},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BQ$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BP82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BP$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BP82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BP82))))","v":0.28443817817935452},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BR$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BQ82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BQ$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BQ82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BQ82))))","v":0.27246183383496053},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BS$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BR82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BR$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BR82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BR82))))","v":0.26098975662085699},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BT$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BS82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BS$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BS82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BS82))))","v":0.2500007142368208},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BU$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BT82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BT$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BT82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BT82))))","v":0.2394743683742179},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BV$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BU82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BU$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BU82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BU82))))","v":0.22939123707425085},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BW$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BV82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BV$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BV82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BV82))))","v":0.2197326586711244},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BX$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BW82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BW$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BW82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BW82))))","v":0.21048075725339274},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BY$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BX82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BX$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BX82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BX82))))","v":4.7884372275146845},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>BZ$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BY82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BY$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BY82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BY82))))","v":0},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>CA$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BZ82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>BZ$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:BZ82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:BZ82))))","v":0},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>CB$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:CA82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>CA$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:CA82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:CA82))))","v":0},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>CC$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:CB82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>CB$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:CB82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:CB82))))","v":0},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>CD$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:CC82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>CC$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:CC82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:CC82))))","v":0},{"$f":"IF(OFFSET($G72, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G79, -$E82, $E82)=\"SL\",\nIF(OFFSET($G72,-$E82,$E82)+$E82>CE$5,IFERROR((OFFSET($G71,-$E82,$E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:CD82)),\nIF(OFFSET($G73,-$E82,$E82)+$E82>CD$5,IFERROR(((OFFSET($G71,-$E82,$E82)-SUM($G82:CD82))*OFFSET($G78, -$E82, $E82)/(OFFSET($G72,-$E82,$E82))),0),OFFSET($G71,-$E82,$E82)-SUM($G82:CD82))))","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E83)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>W$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:V83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>V$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:V83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:V83))))","v":2.9390903772706052},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>X$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:W83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>W$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:W83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:W83))))","v":2.8153392034907903},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>Y$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:X83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>X$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:X83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:X83))))","v":2.6967986054490725},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>Z$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:Y83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>Y$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:Y83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:Y83))))","v":2.5832491904827957},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AA$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:Z83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>Z$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:Z83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:Z83))))","v":2.4744808035150991},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AB$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AA83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AA$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AA83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AA83))))","v":2.3702921381039368},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AC$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AB83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AB$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AB83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AB83))))","v":2.2704903638679816},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AD$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AC83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AC$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AC83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AC83))))","v":2.1748907695998563},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AE$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AD83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AD$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AD83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AD83))))","v":2.0833164214061783},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AF$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AE83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AE$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AE83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AE83))))","v":1.9955978352417076},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AG$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AF83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AF$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AF83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AF83))))","v":1.9115726632315306},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AH$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AG83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AG$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AG83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AG83))))","v":1.8310853932007292},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AI$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AH83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AH$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AH83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AH83))))","v":1.7539870608554353},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AJ$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AI83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AI$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AI83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AI83))))","v":1.6801349740825748},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AK$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AJ83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AJ$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AJ83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AJ83))))","v":1.6093924488580456},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AL$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AK83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AK$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AK83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AK83))))","v":1.5416285562745489},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AM$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AL83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AL$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AL83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AL83))))","v":1.4767178802208838},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AN$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AM83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AM$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AM83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AM83))))","v":1.414540285264215},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AO$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AN83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AN$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AN83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AN83))))","v":1.3549806943057219},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AP$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AO83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AO$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AO83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AO83))))","v":1.2979288755981124},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AQ$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AP83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AP$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AP83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AP83))))","v":1.2432792387308236},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AR$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AQ83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AQ$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AQ83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AQ83))))","v":1.1909306392053152},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AS$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AR83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AR$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AR83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AR83))))","v":1.1407861912387758},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AT$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AS83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AS$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AS83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AS83))))","v":1.0927530884497747},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AU$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AT83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AT$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AT83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AT83))))","v":1.0467424320939946},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AV$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AU83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AU$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AU83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AU83))))","v":1.0026690665321425},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AW$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AV83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AV$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AV83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AV83))))","v":0.96045142162552588},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AX$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AW83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AW$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AW83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AW83))))","v":0.92001136176760889},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AY$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AX83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AX$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AX83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AX83))))","v":0.88127404127213071},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>AZ$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AY83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AY$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AY83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AY83))))","v":0.84416776585014641},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BA$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AZ83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>AZ$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:AZ83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:AZ83))))","v":0.80862385991961394},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BB$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BA83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BA$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BA83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BA83))))","v":0.77457653950194605},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BC$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BB83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BB$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BB83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BB83))))","v":0.74196279047028524},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BD$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BC83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BC$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BC83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BC83))))","v":0.71072225192416816},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BE$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BD83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BD$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BD83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BD83))))","v":0.68079710447472952},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BF$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BE83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BE$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BE83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BE83))))","v":0.65213196323368838},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BG$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BF83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BF$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BF83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BF83))))","v":0.62467377530805945},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BH$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BG83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BG$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BG83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BG83))))","v":0.59837172161087793},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BI$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BH83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BH$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BH83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BH83))))","v":0.57317712280620958},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BJ$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BI83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BI$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BI83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BI83))))","v":0.54904334921436926},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BK$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BJ83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BJ$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BJ83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BJ83))))","v":0.5259257345106062},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BL$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BK83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BK$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BK83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BK83))))","v":0.50378149305752795},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BM$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BL83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BL$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BL83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BL83))))","v":0.48256964071826353},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BN$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BM83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BM$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BM83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BM83))))","v":0.46225091900381049},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BO$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BN83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BN$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BN83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BN83))))","v":0.44278772241417647},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BP$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BO83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BO$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BO83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BO83))))","v":0.42414402883884283},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BQ$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BP83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BP$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BP83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BP83))))","v":0.40628533288773355},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BR$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BQ83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BQ$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BQ83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BQ83))))","v":0.38917858202930261},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BS$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BR83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BR$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BR83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BR83))))","v":0.37279211541754254},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BT$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BS83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BS$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BS83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BS83))))","v":0.3570956052946988},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BU$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BT83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BT$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BT83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BT83))))","v":0.34206000086123795},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BV$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BU83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BU$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BU83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BU83))))","v":0.32765747450918581},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BW$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BV83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BV$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BV83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BV83))))","v":0.31386137031932526},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BX$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BW83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BW$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BW83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BW83))))","v":0.30064615472693268},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BY$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BX83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BX$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BX83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BX83))))","v":0.287987369264746},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>BZ$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BY83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BY$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BY83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BY83))))","v":6.5517126507729699},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>CA$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BZ83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>BZ$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:BZ83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:BZ83))))","v":0},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>CB$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:CA83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>CA$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:CA83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:CA83))))","v":0},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>CC$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:CB83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>CB$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:CB83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:CB83))))","v":0},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>CD$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:CC83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>CC$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:CC83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:CC83))))","v":0},{"$f":"IF(OFFSET($G73, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G80, -$E83, $E83)=\"SL\",\nIF(OFFSET($G73,-$E83,$E83)+$E83>CE$5,IFERROR((OFFSET($G72,-$E83,$E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:CD83)),\nIF(OFFSET($G74,-$E83,$E83)+$E83>CD$5,IFERROR(((OFFSET($G72,-$E83,$E83)-SUM($G83:CD83))*OFFSET($G79, -$E83, $E83)/(OFFSET($G73,-$E83,$E83))),0),OFFSET($G72,-$E83,$E83)-SUM($G83:CD83))))","v":0}]
[null,null,null,null,16,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E84)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>X$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:W84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>W$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:W84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:W84))))","v":2.9347638399065059},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>Y$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:X84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>X$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:X84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:X84))))","v":2.8111948361209689},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>Z$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:Y84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>Y$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:Y84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:Y84))))","v":2.6928287377579805},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AA$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:Z84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>Z$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:Z84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:Z84))))","v":2.5794464751155397},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AB$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AA84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AA$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AA84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AA84))))","v":2.4708382024790958},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AC$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AB84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AB$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AB84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AB84))))","v":2.366802909743134},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AD$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AC84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AC$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AC84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AC84))))","v":2.2671480503855284},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AE$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AD84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AD$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AD84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AD84))))","v":2.1716891851061373},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AF$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AE84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AE$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AE84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AE84))))","v":2.0802496404700896},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AG$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AF84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AF$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AF84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AF84))))","v":1.9926601819239804},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AH$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AG84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AG$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AG84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AG84))))","v":1.9087587005798128},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AI$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AH84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AH$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AH84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AH84))))","v":1.8283899131869787},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AJ$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AI84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AI$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AI84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AI84))))","v":1.7514050747370005},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AK$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AJ84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AJ$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AJ84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AJ84))))","v":1.677661703169127},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AL$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AK84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AK$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AK84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AK84))))","v":1.6070233156672691},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AM$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AL84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AL$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AL84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AL84))))","v":1.5393591760602261},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AN$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AM84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AM$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AM84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AM84))))","v":1.4745440528576903},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AO$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AN84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AN$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AN84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AN84))))","v":1.4124579874742087},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AP$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AO84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AO$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AO84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AO84))))","v":1.352986072212137},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AQ$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AP84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AP$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AP84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AP84))))","v":1.2960182375926783},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AR$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AQ84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AQ$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AQ84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AQ84))))","v":1.2414490486414078},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AS$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AR84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AR$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AR84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AR84))))","v":1.1891775097512434},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AT$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AS84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AS$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AS84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AS84))))","v":1.1391068777617173},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AU$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AT84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AT$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AT84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AT84))))","v":1.0911444829085921},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AV$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AU84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AU$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AU84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AU84))))","v":1.0452015573124409},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AW$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AV84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AV$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AV84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AV84))))","v":1.0011930706887593},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AX$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AW84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AW$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AW84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AW84))))","v":0.95903757297554859},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AY$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AX84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AX$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AX84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AX84))))","v":0.91865704358710454},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>AZ$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AY84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AY$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AY84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AY84))))","v":0.87997674701501594},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BA$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AZ84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>AZ$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:AZ84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:AZ84))))","v":0.84292509450912056},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BB$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BA84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BA$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BA84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BA84))))","v":0.80743351158242083},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BC$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BB84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BB$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BB84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BB84))))","v":0.77343631109473987},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BD$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BC84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BC$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BC84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BC84))))","v":0.74087057168022441},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BE$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BD84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BD$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BD84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BD84))))","v":0.70967602129368856},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BF$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BE84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BE$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BE84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BE84))))","v":0.67979492566027011},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BG$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BF84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BF$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BF84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BF84))))","v":0.65117198142194299},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BH$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BG84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BG$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BG84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BG84))))","v":0.62375421378312423},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BI$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BH84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BH$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BH84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BH84))))","v":0.59749087846594018},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BJ$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BI84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BI$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BI84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BI84))))","v":0.57233336779369004},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BK$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BJ84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BJ$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BJ84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BJ84))))","v":0.54823512072869252},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BL$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BK84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BK$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BK84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BK84))))","v":0.52515153669801085},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BM$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BL84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BL$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BL84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BL84))))","v":0.50303989304756824},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BN$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BM84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BM$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BM84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BM84))))","v":0.48185926597188106},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BO$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BN84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BN$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BN84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BN84))))","v":0.46157045477306485},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BP$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BO84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BO$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BO84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BO84))))","v":0.4421359093089357},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BQ$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BP84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BP$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BP84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BP84))))","v":0.42351966049592776},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BR$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BQ84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BQ$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BQ84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BQ84))))","v":0.40568725373820452},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BS$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BR84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BR$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BR84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BR84))))","v":0.38860568515975369},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BT$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BS84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BS$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BS84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BS84))))","v":0.37224334052144831},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BU$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BT84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BT$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BT84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BT84))))","v":0.3565699367100188},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BV$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BU84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BU$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BU84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BU84))))","v":0.34155646569064968},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BW$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BV84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BV$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BV84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BV84))))","v":0.32717514081946442},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BX$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BW84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BW$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BW84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BW84))))","v":0.31339934541653963},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BY$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BX84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BX$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BX84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BX84))))","v":0.30020358350426418},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>BZ$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BY84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BY$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BY84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BY84))))","v":0.28756343261987416},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>CA$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BZ84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>BZ$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:BZ84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:BZ84))))","v":6.5420680921021344},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>CB$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:CA84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>CA$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:CA84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:CA84))))","v":0},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>CC$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:CB84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>CB$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:CB84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:CB84))))","v":0},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>CD$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:CC84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>CC$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:CC84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:CC84))))","v":0},{"$f":"IF(OFFSET($G74, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G81, -$E84, $E84)=\"SL\",\nIF(OFFSET($G74,-$E84,$E84)+$E84>CE$5,IFERROR((OFFSET($G73,-$E84,$E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:CD84)),\nIF(OFFSET($G75,-$E84,$E84)+$E84>CD$5,IFERROR(((OFFSET($G73,-$E84,$E84)-SUM($G84:CD84))*OFFSET($G80, -$E84, $E84)/(OFFSET($G74,-$E84,$E84))),0),OFFSET($G73,-$E84,$E84)-SUM($G84:CD84))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E69)","v":"Depreciation of asset adjustments - TAB 2009-10"},null,null,{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>I$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:H87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>H$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:H87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:H87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>J$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:I87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>I$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:I87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:I87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>K$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:J87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>J$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:J87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:J87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>L$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:K87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>K$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:K87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:K87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>M$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:L87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>L$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:L87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:L87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>N$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:M87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>M$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:M87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:M87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>O$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:N87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>N$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:N87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:N87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>P$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:O87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>O$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:O87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:O87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>Q$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:P87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>P$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:P87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:P87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>R$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:Q87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>Q$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:Q87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:Q87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>S$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:R87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>R$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:R87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:R87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>T$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:S87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>S$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:S87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:S87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>U$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:T87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>T$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:T87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:T87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>V$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:U87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>U$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:U87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:U87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>W$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:V87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>V$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:V87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:V87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>X$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:W87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>W$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:W87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:W87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>Y$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:X87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>X$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:X87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:X87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>Z$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:Y87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>Y$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:Y87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:Y87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AA$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:Z87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>Z$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:Z87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:Z87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AB$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AA87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AA$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AA87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AA87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AC$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AB87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AB$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AB87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AB87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AD$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AC87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AC$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AC87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AC87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AE$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AD87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AD$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AD87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AD87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AF$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AE87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AE$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AE87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AE87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AG$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AF87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AF$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AF87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AF87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AH$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AG87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AG$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AG87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AG87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AI$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AH87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AH$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AH87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AH87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AJ$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AI87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AI$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AI87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AI87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AK$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AJ87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AJ$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AJ87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AJ87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AL$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AK87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AK$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AK87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AK87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AM$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AL87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AL$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AL87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AL87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AN$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AM87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AM$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AM87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AM87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AO$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AN87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AN$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AN87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AN87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AP$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AO87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AO$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AO87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AO87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AQ$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AP87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AP$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AP87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AP87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AR$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AQ87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AQ$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AQ87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AQ87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AS$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AR87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AR$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AR87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AR87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AT$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AS87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AS$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AS87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AS87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AU$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AT87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AT$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AT87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AT87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AV$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AU87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AU$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AU87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AU87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AW$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AV87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AV$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AV87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AV87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AX$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AW87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AW$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AW87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AW87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AY$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AX87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AX$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AX87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AX87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AZ$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AY87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AY$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AY87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AY87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BA$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:AZ87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AZ$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:AZ87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:AZ87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BB$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BA87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BA$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BA87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BA87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BC$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BB87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BB$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BB87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BB87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BD$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BC87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BC$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BC87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BC87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BE$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BD87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BD$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BD87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BD87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BF$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BE87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BE$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BE87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BE87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BG$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BF87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BF$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BF87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BF87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BH$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BG87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BG$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BG87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BG87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BI$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BH87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BH$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BH87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BH87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BJ$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BI87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BI$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BI87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BI87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BK$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BJ87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BJ$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BJ87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BJ87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BL$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BK87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BK$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BK87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BK87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BM$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BL87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BL$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BL87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BL87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BN$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BM87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BM$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BM87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BM87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BO$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BN87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BN$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BN87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BN87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BP$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BO87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BO$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BO87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BO87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BQ$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BP87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BP$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BP87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BP87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BR$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BQ87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BQ$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BQ87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BQ87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BS$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BR87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BR$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BR87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BR87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BT$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BS87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BS$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BS87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BS87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BU$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BT87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BT$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BT87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BT87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BV$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BU87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BU$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BU87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BU87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BW$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BV87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BV$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BV87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BV87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BX$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BW87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BW$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BW87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BW87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BY$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BX87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BX$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BX87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BX87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BZ$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BY87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BY$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BY87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BY87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>CA$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:BZ87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BZ$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:BZ87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:BZ87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>CB$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:CA87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>CA$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:CA87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:CA87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>CC$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:CB87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>CB$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:CB87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:CB87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>CD$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:CC87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>CC$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:CC87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:CC87))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>CE$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G87:CD87)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>CD$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G87:CD87))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G87:CD87))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E70)","v":"Depreciation of asset adjustments - TAB 2010-11"},null,null,null,{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>J$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:I88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>I$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:I88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:I88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>K$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:J88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>J$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:J88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:J88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>L$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:K88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>K$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:K88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:K88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>M$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:L88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>L$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:L88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:L88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>N$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:M88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>M$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:M88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:M88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>O$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:N88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>N$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:N88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:N88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>P$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:O88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>O$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:O88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:O88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>Q$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:P88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>P$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:P88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:P88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>R$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:Q88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>Q$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:Q88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:Q88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>S$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:R88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>R$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:R88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:R88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>T$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:S88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>S$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:S88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:S88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>U$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:T88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>T$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:T88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:T88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>V$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:U88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>U$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:U88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:U88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>W$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:V88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>V$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:V88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:V88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>X$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:W88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>W$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:W88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:W88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>Y$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:X88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>X$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:X88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:X88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>Z$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:Y88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>Y$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:Y88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:Y88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AA$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:Z88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>Z$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:Z88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:Z88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AB$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AA88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AA$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AA88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AA88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AC$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AB88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AB$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AB88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AB88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AD$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AC88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AC$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AC88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AC88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AE$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AD88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AD$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AD88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AD88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AF$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AE88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AE$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AE88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AE88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AG$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AF88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AF$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AF88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AF88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AH$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AG88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AG$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AG88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AG88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AI$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AH88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AH$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AH88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AH88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AJ$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AI88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AI$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AI88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AI88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AK$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AJ88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AJ$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AJ88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AJ88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AL$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AK88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AK$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AK88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AK88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AM$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AL88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AL$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AL88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AL88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AN$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AM88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AM$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AM88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AM88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AO$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AN88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AN$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AN88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AN88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AP$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AO88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AO$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AO88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AO88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AQ$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AP88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AP$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AP88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AP88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AR$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AQ88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AQ$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AQ88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AQ88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AS$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AR88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AR$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AR88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AR88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AT$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AS88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AS$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AS88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AS88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AU$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AT88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AT$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AT88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AT88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AV$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AU88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AU$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AU88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AU88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AW$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AV88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AV$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AV88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AV88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AX$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AW88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AW$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AW88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AW88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AY$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AX88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AX$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AX88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AX88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AZ$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AY88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AY$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AY88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AY88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BA$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:AZ88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AZ$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:AZ88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:AZ88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BB$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BA88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BA$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BA88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BA88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BC$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BB88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BB$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BB88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BB88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BD$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BC88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BC$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BC88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BC88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BE$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BD88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BD$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BD88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BD88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BF$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BE88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BE$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BE88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BE88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BG$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BF88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BF$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BF88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BF88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BH$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BG88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BG$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BG88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BG88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BI$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BH88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BH$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BH88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BH88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BJ$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BI88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BI$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BI88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BI88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BK$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BJ88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BJ$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BJ88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BJ88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BL$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BK88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BK$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BK88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BK88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BM$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BL88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BL$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BL88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BL88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BN$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BM88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BM$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BM88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BM88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BO$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BN88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BN$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BN88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BN88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BP$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BO88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BO$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BO88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BO88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BQ$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BP88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BP$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BP88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BP88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BR$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BQ88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BQ$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BQ88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BQ88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BS$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BR88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BR$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BR88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BR88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BT$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BS88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BS$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BS88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BS88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BU$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BT88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BT$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BT88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BT88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BV$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BU88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BU$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BU88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BU88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BW$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BV88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BV$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BV88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BV88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BX$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BW88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BW$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BW88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BW88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BY$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BX88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BX$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BX88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BX88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BZ$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BY88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BY$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BY88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BY88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>CA$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:BZ88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BZ$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:BZ88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:BZ88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>CB$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:CA88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>CA$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:CA88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:CA88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>CC$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:CB88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>CB$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:CB88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:CB88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>CD$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:CC88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>CC$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:CC88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:CC88))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>CE$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G88:CD88)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>CD$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G88:CD88))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G88:CD88))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E71)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,null,null,{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>K$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:J89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>J$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:J89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:J89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>L$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:K89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>K$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:K89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:K89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>M$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:L89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>L$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:L89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:L89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>N$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:M89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>M$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:M89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:M89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>O$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:N89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>N$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:N89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:N89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>P$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:O89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>O$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:O89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:O89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>Q$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:P89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>P$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:P89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:P89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>R$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:Q89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>Q$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:Q89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:Q89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>S$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:R89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>R$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:R89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:R89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>T$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:S89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>S$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:S89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:S89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>U$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:T89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>T$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:T89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:T89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>V$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:U89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>U$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:U89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:U89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>W$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:V89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>V$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:V89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:V89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>X$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:W89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>W$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:W89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:W89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>Y$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:X89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>X$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:X89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:X89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>Z$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:Y89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>Y$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:Y89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:Y89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AA$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:Z89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>Z$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:Z89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:Z89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AB$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AA89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AA$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AA89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AA89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AC$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AB89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AB$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AB89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AB89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AD$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AC89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AC$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AC89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AC89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AE$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AD89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AD$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AD89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AD89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AF$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AE89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AE$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AE89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AE89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AG$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AF89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AF$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AF89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AF89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AH$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AG89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AG$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AG89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AG89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AI$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AH89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AH$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AH89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AH89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AJ$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AI89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AI$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AI89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AI89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AK$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AJ89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AJ$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AJ89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AJ89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AL$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AK89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AK$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AK89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AK89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AM$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AL89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AL$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AL89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AL89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AN$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AM89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AM$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AM89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AM89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AO$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AN89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AN$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AN89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AN89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AP$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AO89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AO$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AO89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AO89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AQ$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AP89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AP$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AP89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AP89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AR$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AQ89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AQ$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AQ89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AQ89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AS$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AR89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AR$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AR89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AR89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AT$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AS89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AS$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AS89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AS89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AU$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AT89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AT$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AT89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AT89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AV$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AU89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AU$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AU89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AU89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AW$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AV89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AV$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AV89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AV89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AX$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AW89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AW$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AW89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AW89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AY$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AX89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AX$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AX89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AX89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AZ$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AY89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AY$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AY89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AY89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BA$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:AZ89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AZ$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:AZ89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:AZ89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BB$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BA89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BA$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BA89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BA89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BC$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BB89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BB$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BB89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BB89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BD$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BC89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BC$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BC89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BC89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BE$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BD89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BD$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BD89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BD89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BF$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BE89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BE$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BE89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BE89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BG$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BF89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BF$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BF89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BF89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BH$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BG89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BG$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BG89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BG89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BI$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BH89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BH$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BH89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BH89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BJ$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BI89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BI$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BI89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BI89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BK$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BJ89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BJ$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BJ89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BJ89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BL$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BK89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BK$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BK89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BK89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BM$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BL89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BL$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BL89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BL89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BN$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BM89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BM$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BM89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BM89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BO$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BN89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BN$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BN89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BN89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BP$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BO89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BO$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BO89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BO89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BQ$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BP89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BP$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BP89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BP89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BR$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BQ89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BQ$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BQ89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BQ89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BS$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BR89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BR$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BR89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BR89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BT$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BS89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BS$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BS89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BS89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BU$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BT89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BT$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BT89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BT89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BV$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BU89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BU$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BU89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BU89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BW$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BV89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BV$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BV89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BV89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BX$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BW89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BW$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BW89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BW89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BY$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BX89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BX$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BX89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BX89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BZ$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BY89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BY$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BY89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BY89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>CA$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:BZ89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BZ$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:BZ89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:BZ89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>CB$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:CA89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>CA$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:CA89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:CA89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>CC$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:CB89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>CB$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:CB89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:CB89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>CD$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:CC89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>CC$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:CC89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:CC89))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>CE$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G89:CD89)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>CD$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G89:CD89))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G89:CD89))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E72)","v":"Depreciation of asset adjustments - TAB 2012-13"},null,null,null,null,null,{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>L$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:K90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>K$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:K90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:K90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>M$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:L90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>L$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:L90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:L90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>N$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:M90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>M$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:M90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:M90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>O$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:N90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>N$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:N90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:N90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>P$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:O90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>O$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:O90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:O90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>Q$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:P90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>P$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:P90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:P90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>R$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:Q90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>Q$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:Q90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:Q90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>S$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:R90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>R$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:R90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:R90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>T$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:S90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>S$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:S90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:S90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>U$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:T90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>T$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:T90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:T90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>V$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:U90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>U$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:U90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:U90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>W$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:V90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>V$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:V90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:V90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>X$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:W90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>W$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:W90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:W90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>Y$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:X90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>X$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:X90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:X90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>Z$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:Y90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>Y$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:Y90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:Y90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AA$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:Z90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>Z$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:Z90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:Z90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AB$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AA90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AA$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AA90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AA90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AC$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AB90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AB$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AB90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AB90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AD$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AC90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AC$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AC90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AC90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AE$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AD90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AD$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AD90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AD90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AF$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AE90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AE$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AE90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AE90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AG$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AF90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AF$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AF90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AF90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AH$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AG90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AG$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AG90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AG90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AI$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AH90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AH$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AH90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AH90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AJ$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AI90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AI$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AI90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AI90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AK$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AJ90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AJ$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AJ90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AJ90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AL$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AK90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AK$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AK90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AK90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AM$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AL90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AL$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AL90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AL90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AN$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AM90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AM$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AM90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AM90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AO$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AN90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AN$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AN90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AN90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AP$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AO90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AO$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AO90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AO90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AQ$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AP90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AP$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AP90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AP90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AR$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AQ90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AQ$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AQ90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AQ90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AS$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AR90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AR$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AR90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AR90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AT$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AS90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AS$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AS90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AS90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AU$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AT90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AT$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AT90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AT90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AV$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AU90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AU$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AU90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AU90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AW$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AV90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AV$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AV90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AV90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AX$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AW90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AW$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AW90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AW90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AY$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AX90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AX$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AX90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AX90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AZ$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AY90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AY$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AY90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AY90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BA$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:AZ90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AZ$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:AZ90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:AZ90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BB$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BA90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BA$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BA90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BA90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BC$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BB90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BB$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BB90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BB90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BD$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BC90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BC$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BC90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BC90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BE$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BD90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BD$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BD90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BD90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BF$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BE90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BE$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BE90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BE90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BG$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BF90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BF$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BF90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BF90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BH$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BG90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BG$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BG90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BG90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BI$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BH90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BH$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BH90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BH90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BJ$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BI90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BI$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BI90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BI90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BK$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BJ90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BJ$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BJ90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BJ90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BL$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BK90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BK$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BK90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BK90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BM$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BL90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BL$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BL90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BL90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BN$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BM90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BM$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BM90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BM90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BO$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BN90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BN$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BN90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BN90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BP$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BO90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BO$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BO90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BO90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BQ$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BP90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BP$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BP90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BP90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BR$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BQ90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BQ$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BQ90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BQ90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BS$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BR90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BR$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BR90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BR90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BT$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BS90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BS$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BS90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BS90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BU$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BT90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BT$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BT90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BT90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BV$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BU90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BU$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BU90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BU90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BW$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BV90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BV$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BV90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BV90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BX$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BW90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BW$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BW90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BW90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BY$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BX90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BX$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BX90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BX90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BZ$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BY90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BY$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BY90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BY90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>CA$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:BZ90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BZ$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:BZ90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:BZ90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>CB$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:CA90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>CA$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:CA90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:CA90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>CC$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:CB90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>CB$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:CB90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:CB90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>CD$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:CC90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>CC$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:CC90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:CC90))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>CE$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G90:CD90)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>CD$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G90:CD90))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G90:CD90))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E73)","v":"Depreciation of asset adjustments - TAB 2013-14"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>M$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:L91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>L$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:L91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:L91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>N$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:M91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>M$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:M91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:M91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>O$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:N91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>N$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:N91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:N91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>P$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:O91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>O$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:O91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:O91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>Q$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:P91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>P$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:P91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:P91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>R$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:Q91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>Q$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:Q91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:Q91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>S$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:R91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>R$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:R91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:R91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>T$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:S91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>S$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:S91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:S91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>U$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:T91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>T$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:T91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:T91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>V$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:U91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>U$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:U91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:U91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>W$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:V91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>V$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:V91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:V91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>X$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:W91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>W$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:W91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:W91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>Y$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:X91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>X$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:X91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:X91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>Z$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:Y91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>Y$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:Y91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:Y91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AA$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:Z91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>Z$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:Z91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:Z91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AB$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AA91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AA$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AA91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AA91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AC$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AB91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AB$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AB91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AB91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AD$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AC91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AC$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AC91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AC91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AE$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AD91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AD$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AD91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AD91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AF$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AE91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AE$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AE91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AE91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AG$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AF91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AF$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AF91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AF91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AH$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AG91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AG$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AG91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AG91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AI$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AH91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AH$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AH91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AH91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AJ$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AI91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AI$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AI91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AI91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AK$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AJ91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AJ$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AJ91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AJ91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AL$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AK91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AK$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AK91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AK91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AM$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AL91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AL$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AL91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AL91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AN$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AM91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AM$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AM91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AM91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AO$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AN91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AN$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AN91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AN91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AP$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AO91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AO$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AO91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AO91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AQ$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AP91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AP$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AP91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AP91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AR$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AQ91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AQ$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AQ91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AQ91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AS$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AR91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AR$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AR91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AR91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AT$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AS91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AS$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AS91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AS91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AU$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AT91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AT$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AT91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AT91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AV$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AU91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AU$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AU91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AU91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AW$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AV91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AV$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AV91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AV91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AX$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AW91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AW$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AW91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AW91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AY$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AX91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AX$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AX91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AX91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AZ$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AY91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AY$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AY91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AY91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BA$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:AZ91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AZ$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:AZ91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:AZ91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BB$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BA91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BA$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BA91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BA91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BC$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BB91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BB$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BB91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BB91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BD$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BC91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BC$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BC91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BC91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BE$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BD91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BD$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BD91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BD91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BF$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BE91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BE$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BE91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BE91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BG$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BF91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BF$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BF91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BF91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BH$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BG91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BG$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BG91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BG91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BI$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BH91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BH$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BH91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BH91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BJ$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BI91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BI$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BI91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BI91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BK$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BJ91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BJ$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BJ91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BJ91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BL$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BK91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BK$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BK91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BK91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BM$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BL91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BL$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BL91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BL91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BN$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BM91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BM$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BM91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BM91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BO$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BN91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BN$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BN91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BN91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BP$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BO91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BO$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BO91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BO91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BQ$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BP91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BP$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BP91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BP91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BR$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BQ91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BQ$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BQ91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BQ91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BS$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BR91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BR$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BR91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BR91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BT$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BS91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BS$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BS91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BS91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BU$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BT91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BT$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BT91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BT91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BV$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BU91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BU$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BU91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BU91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BW$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BV91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BV$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BV91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BV91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BX$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BW91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BW$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BW91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BW91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BY$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BX91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BX$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BX91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BX91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BZ$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BY91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BY$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BY91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BY91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>CA$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:BZ91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BZ$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:BZ91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:BZ91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>CB$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:CA91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>CA$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:CA91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:CA91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>CC$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:CB91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>CB$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:CB91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:CB91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>CD$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:CC91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>CC$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:CC91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:CC91))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>CE$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G91:CD91)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>CD$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G91:CD91))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G91:CD91))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E74)","v":"Depreciation of asset adjustments - TAB 2014-15"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>N$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:M92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>M$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:M92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:M92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>O$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:N92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>N$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:N92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:N92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>P$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:O92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>O$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:O92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:O92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>Q$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:P92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>P$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:P92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:P92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>R$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:Q92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>Q$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:Q92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:Q92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>S$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:R92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>R$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:R92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:R92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>T$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:S92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>S$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:S92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:S92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>U$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:T92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>T$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:T92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:T92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>V$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:U92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>U$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:U92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:U92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>W$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:V92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>V$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:V92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:V92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>X$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:W92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>W$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:W92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:W92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>Y$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:X92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>X$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:X92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:X92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>Z$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:Y92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>Y$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:Y92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:Y92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AA$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:Z92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>Z$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:Z92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:Z92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AB$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AA92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AA$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AA92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AA92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AC$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AB92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AB$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AB92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AB92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AD$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AC92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AC$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AC92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AC92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AE$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AD92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AD$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AD92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AD92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AF$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AE92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AE$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AE92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AE92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AG$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AF92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AF$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AF92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AF92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AH$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AG92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AG$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AG92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AG92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AI$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AH92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AH$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AH92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AH92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AJ$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AI92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AI$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AI92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AI92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AK$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AJ92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AJ$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AJ92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AJ92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AL$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AK92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AK$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AK92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AK92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AM$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AL92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AL$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AL92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AL92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AN$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AM92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AM$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AM92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AM92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AO$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AN92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AN$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AN92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AN92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AP$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AO92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AO$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AO92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AO92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AQ$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AP92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AP$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AP92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AP92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AR$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AQ92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AQ$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AQ92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AQ92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AS$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AR92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AR$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AR92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AR92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AT$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AS92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AS$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AS92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AS92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AU$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AT92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AT$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AT92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AT92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AV$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AU92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AU$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AU92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AU92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AW$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AV92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AV$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AV92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AV92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AX$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AW92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AW$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AW92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AW92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AY$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AX92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AX$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AX92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AX92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AZ$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AY92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AY$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AY92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AY92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BA$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:AZ92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AZ$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:AZ92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:AZ92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BB$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BA92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BA$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BA92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BA92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BC$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BB92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BB$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BB92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BB92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BD$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BC92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BC$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BC92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BC92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BE$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BD92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BD$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BD92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BD92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BF$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BE92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BE$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BE92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BE92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BG$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BF92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BF$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BF92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BF92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BH$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BG92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BG$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BG92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BG92))))","v":0.997783697025595},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BI$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BH92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BH$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BH92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BH92))))","v":0.49889184851275559},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BJ$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BI92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BI$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BI92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BI92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BK$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BJ92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BJ$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BJ92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BJ92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BL$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BK92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BK$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BK92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BK92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BM$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BL92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BL$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BL92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BL92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BN$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BM92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BM$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BM92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BM92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BO$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BN92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BN$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BN92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BN92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BP$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BO92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BO$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BO92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BO92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BQ$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BP92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BP$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BP92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BP92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BR$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BQ92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BQ$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BQ92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BQ92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BS$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BR92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BR$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BR92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BR92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BT$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BS92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BS$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BS92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BS92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BU$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BT92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BT$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BT92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BT92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BV$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BU92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BU$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BU92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BU92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BW$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BV92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BV$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BV92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BV92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BX$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BW92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BW$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BW92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BW92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BY$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BX92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BX$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BX92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BX92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BZ$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BY92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BY$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BY92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BY92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>CA$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:BZ92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BZ$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:BZ92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:BZ92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>CB$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:CA92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>CA$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:CA92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:CA92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>CC$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:CB92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>CB$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:CB92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:CB92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>CD$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:CC92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>CC$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:CC92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:CC92))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>CE$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G92:CD92)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>CD$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G92:CD92))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G92:CD92))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E75)","v":"Depreciation of asset adjustments - TAB 2015-16"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>O$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:N93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>N$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:N93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:N93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>P$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:O93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>O$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:O93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:O93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>Q$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:P93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>P$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:P93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:P93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>R$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:Q93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>Q$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:Q93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:Q93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>S$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:R93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>R$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:R93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:R93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>T$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:S93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>S$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:S93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:S93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>U$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:T93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>T$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:T93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:T93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>V$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:U93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>U$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:U93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:U93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>W$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:V93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>V$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:V93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:V93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>X$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:W93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>W$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:W93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:W93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>Y$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:X93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>X$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:X93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:X93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>Z$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:Y93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>Y$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:Y93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:Y93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AA$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:Z93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>Z$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:Z93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:Z93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AB$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AA93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AA$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AA93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AA93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AC$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AB93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AB$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AB93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AB93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AD$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AC93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AC$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AC93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AC93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AE$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AD93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AD$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AD93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AD93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AF$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AE93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AE$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AE93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AE93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AG$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AF93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AF$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AF93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AF93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AH$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AG93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AG$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AG93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AG93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AI$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AH93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AH$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AH93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AH93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AJ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AI93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AI$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AI93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AI93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AK$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AJ93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AJ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AJ93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AJ93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AL$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AK93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AK$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AK93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AK93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AM$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AL93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AL$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AL93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AL93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AN$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AM93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AM$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AM93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AM93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AO$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AN93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AN$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AN93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AN93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AP$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AO93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AO$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AO93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AO93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AQ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AP93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AP$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AP93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AP93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AR$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AQ93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AQ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AQ93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AQ93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AS$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AR93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AR$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AR93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AR93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AT$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AS93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AS$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AS93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AS93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AU$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AT93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AT$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AT93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AT93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AV$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AU93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AU$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AU93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AU93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AW$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AV93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AV$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AV93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AV93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AX$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AW93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AW$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AW93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AW93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AY$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AX93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AX$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AX93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AX93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AZ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AY93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AY$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AY93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AY93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BA$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:AZ93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AZ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:AZ93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:AZ93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BB$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BA93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BA$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BA93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BA93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BC$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BB93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BB$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BB93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BB93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BD$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BC93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BC$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BC93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BC93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BE$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BD93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BD$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BD93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BD93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BF$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BE93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BE$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BE93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BE93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BG$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BF93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BF$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BF93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BF93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BH$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BG93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BG$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BG93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BG93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BI$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BH93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BH$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BH93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BH93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BJ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BI93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BI$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BI93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BI93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BK$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BJ93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BJ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BJ93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BJ93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BL$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BK93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BK$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BK93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BK93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BM$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BL93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BL$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BL93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BL93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BN$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BM93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BM$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BM93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BM93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BO$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BN93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BN$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BN93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BN93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BP$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BO93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BO$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BO93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BO93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BQ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BP93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BP$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BP93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BP93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BR$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BQ93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BQ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BQ93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BQ93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BS$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BR93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BR$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BR93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BR93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BT$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BS93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BS$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BS93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BS93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BU$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BT93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BT$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BT93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BT93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BV$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BU93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BU$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BU93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BU93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BW$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BV93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BV$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BV93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BV93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BX$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BW93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BW$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BW93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BW93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BY$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BX93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BX$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BX93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BX93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BZ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BY93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BY$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BY93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BY93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CA$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:BZ93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BZ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:BZ93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:BZ93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CB$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:CA93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CA$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:CA93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:CA93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CC$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:CB93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CB$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:CB93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:CB93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CD$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:CC93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CC$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:CC93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:CC93))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CE$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G93:CD93)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CD$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G93:CD93))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G93:CD93))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E76)","v":"Depreciation of asset adjustments - TAB 2016-17"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>P$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:O94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>O$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:O94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:O94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>Q$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:P94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>P$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:P94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:P94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>R$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:Q94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>Q$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:Q94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:Q94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>S$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:R94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>R$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:R94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:R94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>T$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:S94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>S$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:S94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:S94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>U$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:T94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>T$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:T94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:T94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>V$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:U94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>U$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:U94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:U94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>W$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:V94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>V$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:V94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:V94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>X$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:W94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>W$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:W94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:W94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>Y$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:X94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>X$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:X94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:X94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>Z$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:Y94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>Y$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:Y94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:Y94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AA$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:Z94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>Z$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:Z94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:Z94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AB$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AA94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AA$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AA94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AA94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AC$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AB94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AB$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AB94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AB94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AD$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AC94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AC$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AC94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AC94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AE$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AD94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AD$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AD94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AD94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AF$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AE94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AE$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AE94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AE94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AG$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AF94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AF$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AF94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AF94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AH$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AG94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AG$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AG94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AG94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AI$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AH94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AH$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AH94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AH94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AJ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AI94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AI$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AI94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AI94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AK$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AJ94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AJ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AJ94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AJ94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AL$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AK94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AK$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AK94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AK94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AM$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AL94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AL$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AL94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AL94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AN$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AM94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AM$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AM94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AM94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AO$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AN94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AN$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AN94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AN94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AP$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AO94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AO$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AO94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AO94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AQ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AP94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AP$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AP94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AP94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AR$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AQ94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AQ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AQ94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AQ94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AS$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AR94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AR$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AR94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AR94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AT$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AS94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AS$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AS94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AS94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AU$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AT94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AT$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AT94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AT94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AV$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AU94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AU$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AU94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AU94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AW$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AV94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AV$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AV94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AV94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AX$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AW94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AW$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AW94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AW94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AY$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AX94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AX$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AX94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AX94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AZ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AY94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AY$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AY94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AY94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BA$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:AZ94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AZ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:AZ94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:AZ94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BB$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BA94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BA$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BA94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BA94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BC$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BB94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BB$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BB94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BB94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BD$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BC94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BC$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BC94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BC94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BE$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BD94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BD$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BD94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BD94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BF$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BE94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BE$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BE94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BE94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BG$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BF94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BF$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BF94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BF94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BH$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BG94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BG$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BG94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BG94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BI$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BH94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BH$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BH94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BH94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BJ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BI94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BI$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BI94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BI94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BK$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BJ94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BJ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BJ94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BJ94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BL$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BK94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BK$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BK94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BK94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BM$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BL94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BL$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BL94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BL94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BN$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BM94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BM$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BM94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BM94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BO$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BN94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BN$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BN94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BN94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BP$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BO94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BO$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BO94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BO94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BQ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BP94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BP$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BP94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BP94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BR$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BQ94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BQ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BQ94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BQ94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BS$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BR94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BR$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BR94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BR94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BT$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BS94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BS$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BS94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BS94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BU$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BT94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BT$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BT94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BT94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BV$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BU94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BU$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BU94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BU94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BW$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BV94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BV$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BV94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BV94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BX$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BW94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BW$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BW94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BW94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BY$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BX94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BX$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BX94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BX94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BZ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BY94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BY$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BY94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BY94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CA$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:BZ94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BZ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:BZ94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:BZ94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CB$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:CA94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CA$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:CA94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:CA94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CC$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:CB94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CB$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:CB94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:CB94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CD$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:CC94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CC$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:CC94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:CC94))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CE$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G94:CD94)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CD$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G94:CD94))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G94:CD94))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E77)","v":"Depreciation of asset adjustments - TAB 2017-18"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>Q$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:P95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>P$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:P95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:P95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>R$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:Q95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>Q$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:Q95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:Q95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>S$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:R95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>R$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:R95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:R95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>T$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:S95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>S$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:S95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:S95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>U$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:T95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>T$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:T95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:T95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>V$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:U95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>U$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:U95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:U95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>W$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:V95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>V$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:V95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:V95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>X$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:W95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>W$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:W95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:W95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>Y$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:X95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>X$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:X95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:X95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>Z$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:Y95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>Y$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:Y95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:Y95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AA$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:Z95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>Z$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:Z95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:Z95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AB$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AA95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AA$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AA95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AA95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AC$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AB95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AB$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AB95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AB95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AD$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AC95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AC$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AC95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AC95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AE$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AD95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AD$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AD95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AD95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AF$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AE95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AE$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AE95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AE95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AG$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AF95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AF$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AF95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AF95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AH$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AG95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AG$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AG95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AG95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AI$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AH95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AH$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AH95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AH95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AJ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AI95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AI$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AI95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AI95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AK$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AJ95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AJ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AJ95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AJ95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AL$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AK95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AK$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AK95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AK95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AM$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AL95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AL$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AL95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AL95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AN$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AM95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AM$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AM95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AM95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AO$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AN95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AN$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AN95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AN95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AP$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AO95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AO$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AO95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AO95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AQ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AP95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AP$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AP95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AP95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AR$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AQ95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AQ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AQ95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AQ95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AS$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AR95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AR$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AR95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AR95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AT$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AS95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AS$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AS95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AS95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AU$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AT95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AT$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AT95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AT95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AV$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AU95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AU$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AU95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AU95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AW$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AV95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AV$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AV95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AV95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AX$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AW95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AW$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AW95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AW95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AY$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AX95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AX$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AX95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AX95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AZ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AY95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AY$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AY95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AY95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BA$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:AZ95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AZ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:AZ95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:AZ95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BB$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BA95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BA$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BA95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BA95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BC$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BB95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BB$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BB95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BB95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BD$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BC95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BC$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BC95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BC95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BE$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BD95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BD$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BD95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BD95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BF$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BE95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BE$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BE95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BE95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BG$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BF95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BF$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BF95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BF95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BH$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BG95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BG$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BG95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BG95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BI$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BH95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BH$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BH95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BH95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BJ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BI95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BI$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BI95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BI95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BK$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BJ95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BJ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BJ95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BJ95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BL$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BK95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BK$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BK95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BK95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BM$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BL95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BL$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BL95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BL95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BN$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BM95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BM$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BM95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BM95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BO$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BN95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BN$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BN95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BN95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BP$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BO95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BO$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BO95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BO95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BQ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BP95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BP$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BP95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BP95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BR$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BQ95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BQ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BQ95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BQ95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BS$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BR95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BR$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BR95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BR95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BT$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BS95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BS$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BS95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BS95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BU$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BT95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BT$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BT95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BT95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BV$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BU95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BU$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BU95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BU95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BW$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BV95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BV$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BV95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BV95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BX$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BW95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BW$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BW95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BW95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BY$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BX95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BX$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BX95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BX95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BZ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BY95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BY$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BY95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BY95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CA$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:BZ95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BZ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:BZ95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:BZ95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CB$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:CA95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CA$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:CA95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:CA95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CC$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:CB95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CB$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:CB95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:CB95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CD$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:CC95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CC$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:CC95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:CC95))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CE$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G95:CD95)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CD$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G95:CD95))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G95:CD95))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E78)","v":"Depreciation of asset adjustments - TAB 2018-19"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>R$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:Q96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>Q$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:Q96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:Q96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>S$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:R96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>R$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:R96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:R96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>T$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:S96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>S$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:S96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:S96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>U$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:T96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>T$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:T96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:T96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>V$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:U96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>U$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:U96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:U96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>W$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:V96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>V$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:V96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:V96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>X$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:W96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>W$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:W96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:W96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>Y$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:X96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>X$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:X96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:X96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>Z$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:Y96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>Y$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:Y96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:Y96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AA$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:Z96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>Z$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:Z96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:Z96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AB$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AA96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AA$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AA96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AA96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AC$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AB96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AB$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AB96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AB96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AD$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AC96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AC$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AC96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AC96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AE$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AD96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AD$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AD96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AD96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AF$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AE96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AE$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AE96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AE96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AG$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AF96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AF$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AF96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AF96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AH$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AG96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AG$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AG96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AG96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AI$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AH96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AH$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AH96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AH96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AJ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AI96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AI$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AI96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AI96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AK$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AJ96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AJ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AJ96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AJ96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AL$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AK96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AK$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AK96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AK96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AM$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AL96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AL$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AL96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AL96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AN$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AM96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AM$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AM96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AM96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AO$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AN96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AN$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AN96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AN96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AP$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AO96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AO$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AO96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AO96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AQ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AP96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AP$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AP96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AP96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AR$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AQ96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AQ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AQ96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AQ96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AS$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AR96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AR$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AR96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AR96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AT$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AS96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AS$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AS96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AS96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AU$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AT96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AT$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AT96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AT96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AV$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AU96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AU$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AU96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AU96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AW$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AV96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AV$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AV96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AV96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AX$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AW96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AW$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AW96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AW96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AY$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AX96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AX$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AX96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AX96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AZ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AY96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AY$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AY96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AY96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BA$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:AZ96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AZ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:AZ96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:AZ96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BB$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BA96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BA$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BA96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BA96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BC$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BB96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BB$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BB96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BB96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BD$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BC96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BC$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BC96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BC96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BE$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BD96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BD$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BD96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BD96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BF$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BE96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BE$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BE96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BE96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BG$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BF96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BF$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BF96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BF96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BH$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BG96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BG$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BG96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BG96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BI$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BH96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BH$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BH96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BH96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BJ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BI96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BI$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BI96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BI96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BK$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BJ96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BJ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BJ96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BJ96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BL$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BK96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BK$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BK96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BK96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BM$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BL96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BL$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BL96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BL96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BN$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BM96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BM$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BM96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BM96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BO$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BN96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BN$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BN96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BN96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BP$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BO96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BO$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BO96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BO96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BQ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BP96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BP$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BP96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BP96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BR$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BQ96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BQ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BQ96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BQ96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BS$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BR96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BR$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BR96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BR96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BT$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BS96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BS$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BS96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BS96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BU$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BT96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BT$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BT96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BT96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BV$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BU96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BU$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BU96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BU96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BW$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BV96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BV$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BV96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BV96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BX$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BW96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BW$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BW96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BW96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BY$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BX96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BX$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BX96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BX96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BZ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BY96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BY$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BY96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BY96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CA$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:BZ96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BZ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:BZ96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:BZ96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CB$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:CA96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CA$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:CA96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:CA96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CC$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:CB96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CB$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:CB96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:CB96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CD$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:CC96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CC$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:CC96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:CC96))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CE$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G96:CD96)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CD$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G96:CD96))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G96:CD96))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E79)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>S$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:R97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>R$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:R97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:R97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>T$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:S97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>S$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:S97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:S97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>U$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:T97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>T$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:T97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:T97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>V$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:U97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>U$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:U97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:U97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>W$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:V97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>V$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:V97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:V97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>X$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:W97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>W$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:W97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:W97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>Y$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:X97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>X$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:X97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:X97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>Z$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:Y97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>Y$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:Y97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:Y97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AA$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:Z97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>Z$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:Z97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:Z97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AB$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AA97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AA$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AA97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AA97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AC$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AB97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AB$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AB97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AB97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AD$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AC97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AC$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AC97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AC97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AE$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AD97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AD$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AD97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AD97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AF$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AE97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AE$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AE97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AE97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AG$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AF97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AF$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AF97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AF97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AH$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AG97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AG$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AG97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AG97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AI$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AH97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AH$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AH97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AH97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AJ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AI97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AI$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AI97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AI97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AK$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AJ97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AJ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AJ97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AJ97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AL$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AK97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AK$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AK97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AK97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AM$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AL97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AL$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AL97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AL97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AN$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AM97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AM$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AM97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AM97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AO$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AN97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AN$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AN97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AN97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AP$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AO97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AO$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AO97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AO97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AQ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AP97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AP$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AP97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AP97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AR$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AQ97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AQ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AQ97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AQ97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AS$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AR97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AR$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AR97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AR97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AT$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AS97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AS$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AS97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AS97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AU$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AT97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AT$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AT97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AT97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AV$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AU97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AU$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AU97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AU97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AW$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AV97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AV$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AV97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AV97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AX$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AW97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AW$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AW97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AW97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AY$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AX97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AX$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AX97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AX97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AZ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AY97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AY$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AY97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AY97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BA$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:AZ97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AZ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:AZ97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:AZ97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BB$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BA97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BA$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BA97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BA97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BC$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BB97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BB$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BB97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BB97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BD$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BC97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BC$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BC97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BC97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BE$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BD97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BD$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BD97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BD97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BF$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BE97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BE$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BE97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BE97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BG$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BF97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BF$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BF97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BF97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BH$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BG97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BG$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BG97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BG97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BI$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BH97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BH$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BH97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BH97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BJ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BI97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BI$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BI97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BI97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BK$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BJ97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BJ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BJ97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BJ97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BL$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BK97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BK$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BK97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BK97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BM$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BL97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BL$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BL97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BL97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BN$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BM97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BM$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BM97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BM97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BO$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BN97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BN$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BN97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BN97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BP$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BO97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BO$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BO97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BO97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BQ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BP97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BP$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BP97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BP97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BR$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BQ97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BQ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BQ97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BQ97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BS$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BR97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BR$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BR97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BR97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BT$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BS97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BS$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BS97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BS97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BU$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BT97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BT$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BT97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BT97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BV$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BU97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BU$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BU97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BU97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BW$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BV97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BV$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BV97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BV97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BX$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BW97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BW$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BW97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BW97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BY$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BX97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BX$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BX97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BX97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BZ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BY97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BY$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BY97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BY97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CA$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:BZ97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BZ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:BZ97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:BZ97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CB$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:CA97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CA$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:CA97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:CA97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CC$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:CB97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CB$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:CB97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:CB97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CD$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:CC97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CC$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:CC97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:CC97))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CE$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G97:CD97)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CD$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G97:CD97))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G97:CD97))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E80)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>T$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:S98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>S$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:S98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:S98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>U$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:T98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>T$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:T98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:T98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>V$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:U98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>U$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:U98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:U98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>W$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:V98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>V$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:V98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:V98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>X$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:W98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>W$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:W98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:W98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>Y$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:X98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>X$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:X98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:X98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>Z$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:Y98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>Y$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:Y98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:Y98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AA$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:Z98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>Z$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:Z98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:Z98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AB$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AA98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AA$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AA98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AA98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AC$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AB98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AB$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AB98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AB98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AD$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AC98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AC$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AC98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AC98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AE$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AD98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AD$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AD98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AD98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AF$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AE98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AE$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AE98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AE98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AG$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AF98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AF$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AF98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AF98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AH$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AG98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AG$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AG98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AG98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AI$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AH98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AH$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AH98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AH98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AJ$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AI98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AI$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AI98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AI98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AK$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AJ98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AJ$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AJ98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AJ98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AL$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AK98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AK$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AK98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AK98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AM$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AL98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AL$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AL98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AL98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AN$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AM98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AM$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AM98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AM98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AO$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AN98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AN$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AN98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AN98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AP$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AO98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AO$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AO98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AO98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AQ$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AP98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AP$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AP98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AP98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AR$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AQ98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AQ$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AQ98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AQ98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AS$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AR98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AR$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AR98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AR98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AT$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AS98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AS$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AS98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AS98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AU$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AT98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AT$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AT98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AT98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AV$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AU98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AU$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AU98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AU98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AW$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AV98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AV$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AV98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AV98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AX$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AW98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AW$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AW98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AW98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AY$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AX98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AX$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AX98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AX98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AZ$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AY98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AY$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AY98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AY98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BA$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:AZ98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AZ$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:AZ98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:AZ98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BB$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BA98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BA$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BA98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BA98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BC$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BB98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BB$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BB98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BB98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BD$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BC98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BC$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BC98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BC98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BE$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BD98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BD$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BD98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BD98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BF$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BE98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BE$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BE98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BE98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BG$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BF98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BF$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BF98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BF98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BH$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BG98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BG$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BG98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BG98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BI$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BH98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BH$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BH98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BH98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BJ$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BI98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BI$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BI98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BI98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BK$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BJ98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BJ$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BJ98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BJ98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BL$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BK98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BK$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BK98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BK98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BM$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BL98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BL$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BL98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BL98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BN$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BM98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BM$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BM98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BM98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BO$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BN98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BN$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BN98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BN98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BP$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BO98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BO$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BO98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BO98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BQ$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BP98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BP$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BP98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BP98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BR$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BQ98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BQ$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BQ98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BQ98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BS$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BR98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BR$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BR98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BR98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BT$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BS98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BS$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BS98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BS98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BU$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BT98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BT$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BT98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BT98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BV$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BU98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BU$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BU98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BU98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BW$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BV98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BV$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BV98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BV98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BX$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BW98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BW$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BW98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BW98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BY$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BX98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BX$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BX98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BX98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BZ$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BY98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BY$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BY98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BY98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>CA$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:BZ98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BZ$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:BZ98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:BZ98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>CB$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:CA98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>CA$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:CA98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:CA98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>CC$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:CB98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>CB$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:CB98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:CB98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>CD$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:CC98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>CC$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:CC98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:CC98))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>CE$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G98:CD98)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>CD$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G98:CD98))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G98:CD98))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E81)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>U$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:T99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>T$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:T99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:T99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>V$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:U99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>U$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:U99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:U99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>W$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:V99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>V$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:V99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:V99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>X$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:W99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>W$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:W99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:W99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>Y$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:X99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>X$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:X99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:X99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>Z$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:Y99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>Y$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:Y99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:Y99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AA$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:Z99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>Z$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:Z99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:Z99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AB$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AA99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AA$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AA99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AA99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AC$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AB99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AB$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AB99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AB99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AD$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AC99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AC$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AC99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AC99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AE$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AD99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AD$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AD99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AD99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AF$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AE99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AE$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AE99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AE99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AG$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AF99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AF$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AF99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AF99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AH$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AG99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AG$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AG99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AG99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AI$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AH99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AH$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AH99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AH99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AJ$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AI99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AI$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AI99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AI99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AK$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AJ99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AJ$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AJ99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AJ99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AL$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AK99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AK$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AK99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AK99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AM$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AL99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AL$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AL99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AL99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AN$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AM99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AM$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AM99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AM99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AO$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AN99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AN$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AN99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AN99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AP$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AO99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AO$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AO99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AO99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AQ$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AP99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AP$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AP99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AP99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AR$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AQ99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AQ$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AQ99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AQ99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AS$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AR99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AR$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AR99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AR99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AT$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AS99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AS$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AS99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AS99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AU$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AT99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AT$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AT99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AT99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AV$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AU99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AU$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AU99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AU99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AW$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AV99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AV$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AV99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AV99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AX$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AW99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AW$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AW99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AW99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AY$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AX99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AX$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AX99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AX99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AZ$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AY99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AY$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AY99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AY99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BA$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:AZ99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AZ$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:AZ99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:AZ99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BB$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BA99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BA$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BA99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BA99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BC$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BB99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BB$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BB99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BB99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BD$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BC99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BC$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BC99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BC99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BE$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BD99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BD$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BD99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BD99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BF$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BE99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BE$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BE99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BE99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BG$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BF99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BF$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BF99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BF99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BH$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BG99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BG$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BG99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BG99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BI$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BH99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BH$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BH99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BH99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BJ$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BI99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BI$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BI99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BI99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BK$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BJ99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BJ$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BJ99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BJ99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BL$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BK99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BK$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BK99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BK99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BM$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BL99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BL$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BL99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BL99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BN$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BM99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BM$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BM99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BM99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BO$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BN99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BN$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BN99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BN99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BP$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BO99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BO$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BO99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BO99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BQ$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BP99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BP$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BP99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BP99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BR$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BQ99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BQ$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BQ99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BQ99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BS$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BR99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BR$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BR99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BR99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BT$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BS99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BS$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BS99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BS99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BU$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BT99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BT$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BT99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BT99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BV$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BU99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BU$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BU99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BU99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BW$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BV99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BV$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BV99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BV99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BX$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BW99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BW$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BW99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BW99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BY$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BX99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BX$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BX99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BX99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BZ$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BY99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BY$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BY99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BY99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>CA$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:BZ99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BZ$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:BZ99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:BZ99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>CB$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:CA99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>CA$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:CA99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:CA99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>CC$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:CB99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>CB$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:CB99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:CB99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>CD$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:CC99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>CC$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:CC99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:CC99))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>CE$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G99:CD99)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>CD$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G99:CD99))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G99:CD99))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E82)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>V$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:U100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>U$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:U100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:U100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>W$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:V100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>V$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:V100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:V100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>X$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:W100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>W$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:W100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:W100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>Y$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:X100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>X$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:X100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:X100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>Z$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:Y100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>Y$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:Y100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:Y100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AA$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:Z100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>Z$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:Z100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:Z100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AB$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AA100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AA$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AA100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AA100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AC$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AB100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AB$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AB100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AB100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AD$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AC100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AC$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AC100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AC100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AE$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AD100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AD$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AD100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AD100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AF$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AE100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AE$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AE100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AE100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AG$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AF100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AF$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AF100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AF100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AH$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AG100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AG$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AG100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AG100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AI$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AH100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AH$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AH100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AH100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AJ$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AI100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AI$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AI100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AI100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AK$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AJ100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AJ$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AJ100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AJ100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AL$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AK100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AK$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AK100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AK100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AM$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AL100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AL$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AL100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AL100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AN$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AM100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AM$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AM100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AM100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AO$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AN100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AN$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AN100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AN100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AP$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AO100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AO$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AO100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AO100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AQ$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AP100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AP$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AP100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AP100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AR$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AQ100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AQ$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AQ100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AQ100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AS$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AR100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AR$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AR100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AR100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AT$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AS100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AS$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AS100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AS100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AU$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AT100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AT$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AT100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AT100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AV$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AU100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AU$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AU100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AU100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AW$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AV100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AV$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AV100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AV100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AX$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AW100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AW$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AW100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AW100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AY$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AX100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AX$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AX100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AX100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>AZ$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AY100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AY$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AY100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AY100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BA$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:AZ100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>AZ$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:AZ100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:AZ100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BB$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BA100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BA$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BA100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BA100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BC$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BB100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BB$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BB100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BB100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BD$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BC100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BC$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BC100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BC100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BE$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BD100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BD$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BD100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BD100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BF$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BE100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BE$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BE100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BE100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BG$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BF100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BF$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BF100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BF100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BH$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BG100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BG$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BG100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BG100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BI$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BH100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BH$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BH100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BH100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BJ$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BI100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BI$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BI100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BI100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BK$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BJ100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BJ$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BJ100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BJ100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BL$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BK100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BK$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BK100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BK100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BM$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BL100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BL$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BL100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BL100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BN$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BM100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BM$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BM100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BM100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BO$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BN100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BN$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BN100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BN100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BP$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BO100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BO$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BO100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BO100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BQ$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BP100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BP$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BP100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BP100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BR$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BQ100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BQ$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BQ100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BQ100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BS$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BR100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BR$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BR100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BR100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BT$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BS100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BS$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BS100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BS100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BU$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BT100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BT$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BT100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BT100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BV$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BU100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BU$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BU100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BU100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BW$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BV100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BV$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BV100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BV100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BX$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BW100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BW$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BW100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BW100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BY$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BX100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BX$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BX100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BX100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>BZ$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BY100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BY$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BY100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BY100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>CA$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:BZ100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>BZ$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:BZ100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:BZ100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>CB$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:CA100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>CA$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:CA100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:CA100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>CC$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:CB100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>CB$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:CB100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:CB100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>CD$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:CC100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>CC$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:CC100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:CC100))))","v":0},{"$f":"IF(OFFSET($G75, -$E81, $E82)=\"n/a\", 0, IF(OFFSET($G78, -$E81, $E82)=\"SL\",\nIF(OFFSET($G75, -$E81, $E82)+$E82>CE$5, IFERROR((OFFSET($G74, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))), 0), OFFSET($G74, -$E81, $E82)-SUM($G100:CD100)),\nIF(OFFSET($G76, -$E81, $E82)+$E82>CD$5, IFERROR(((OFFSET($G74, -$E81, $E82)-SUM($G100:CD100))*OFFSET($G77, -$E81, $E82)/(OFFSET($G75, -$E81, $E82))),0), OFFSET($G74, -$E81, $E82)-SUM($G100:CD100))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E83)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>W$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:V101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>V$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:V101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:V101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>X$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:W101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>W$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:W101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:W101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>Y$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:X101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>X$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:X101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:X101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>Z$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:Y101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>Y$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:Y101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:Y101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AA$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:Z101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>Z$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:Z101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:Z101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AB$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AA101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AA$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AA101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AA101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AC$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AB101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AB$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AB101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AB101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AD$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AC101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AC$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AC101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AC101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AE$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AD101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AD$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AD101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AD101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AF$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AE101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AE$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AE101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AE101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AG$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AF101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AF$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AF101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AF101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AH$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AG101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AG$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AG101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AG101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AI$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AH101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AH$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AH101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AH101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AJ$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AI101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AI$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AI101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AI101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AK$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AJ101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AJ$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AJ101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AJ101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AL$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AK101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AK$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AK101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AK101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AM$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AL101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AL$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AL101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AL101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AN$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AM101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AM$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AM101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AM101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AO$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AN101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AN$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AN101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AN101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AP$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AO101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AO$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AO101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AO101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AQ$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AP101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AP$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AP101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AP101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AR$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AQ101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AQ$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AQ101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AQ101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AS$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AR101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AR$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AR101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AR101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AT$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AS101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AS$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AS101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AS101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AU$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AT101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AT$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AT101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AT101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AV$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AU101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AU$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AU101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AU101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AW$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AV101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AV$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AV101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AV101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AX$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AW101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AW$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AW101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AW101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AY$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AX101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AX$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AX101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AX101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>AZ$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AY101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AY$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AY101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AY101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BA$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:AZ101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>AZ$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:AZ101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:AZ101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BB$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BA101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BA$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BA101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BA101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BC$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BB101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BB$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BB101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BB101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BD$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BC101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BC$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BC101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BC101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BE$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BD101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BD$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BD101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BD101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BF$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BE101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BE$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BE101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BE101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BG$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BF101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BF$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BF101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BF101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BH$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BG101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BG$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BG101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BG101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BI$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BH101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BH$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BH101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BH101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BJ$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BI101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BI$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BI101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BI101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BK$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BJ101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BJ$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BJ101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BJ101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BL$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BK101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BK$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BK101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BK101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BM$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BL101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BL$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BL101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BL101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BN$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BM101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BM$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BM101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BM101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BO$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BN101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BN$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BN101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BN101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BP$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BO101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BO$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BO101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BO101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BQ$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BP101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BP$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BP101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BP101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BR$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BQ101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BQ$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BQ101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BQ101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BS$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BR101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BR$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BR101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BR101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BT$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BS101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BS$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BS101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BS101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BU$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BT101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BT$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BT101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BT101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BV$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BU101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BU$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BU101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BU101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BW$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BV101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BV$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BV101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BV101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BX$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BW101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BW$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BW101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BW101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BY$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BX101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BX$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BX101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BX101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>BZ$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BY101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BY$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BY101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BY101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>CA$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:BZ101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>BZ$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:BZ101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:BZ101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>CB$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:CA101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>CA$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:CA101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:CA101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>CC$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:CB101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>CB$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:CB101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:CB101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>CD$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:CC101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>CC$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:CC101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:CC101))))","v":0},{"$f":"IF(OFFSET($G76, -$E82, $E83)=\"n/a\", 0, IF(OFFSET($G79, -$E82, $E83)=\"SL\",\nIF(OFFSET($G76, -$E82, $E83)+$E83>CE$5, IFERROR((OFFSET($G75, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))), 0), OFFSET($G75, -$E82, $E83)-SUM($G101:CD101)),\nIF(OFFSET($G77, -$E82, $E83)+$E83>CD$5, IFERROR(((OFFSET($G75, -$E82, $E83)-SUM($G101:CD101))*OFFSET($G78, -$E82, $E83)/(OFFSET($G76, -$E82, $E83))),0), OFFSET($G75, -$E82, $E83)-SUM($G101:CD101))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E84)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>X$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:W102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>W$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:W102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:W102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>Y$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:X102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>X$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:X102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:X102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>Z$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:Y102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>Y$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:Y102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:Y102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AA$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:Z102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>Z$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:Z102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:Z102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AB$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AA102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AA$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AA102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AA102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AC$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AB102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AB$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AB102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AB102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AD$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AC102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AC$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AC102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AC102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AE$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AD102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AD$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AD102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AD102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AF$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AE102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AE$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AE102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AE102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AG$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AF102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AF$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AF102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AF102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AH$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AG102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AG$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AG102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AG102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AI$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AH102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AH$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AH102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AH102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AJ$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AI102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AI$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AI102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AI102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AK$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AJ102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AJ$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AJ102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AJ102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AL$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AK102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AK$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AK102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AK102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AM$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AL102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AL$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AL102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AL102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AN$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AM102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AM$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AM102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AM102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AO$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AN102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AN$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AN102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AN102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AP$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AO102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AO$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AO102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AO102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AQ$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AP102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AP$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AP102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AP102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AR$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AQ102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AQ$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AQ102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AQ102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AS$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AR102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AR$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AR102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AR102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AT$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AS102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AS$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AS102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AS102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AU$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AT102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AT$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AT102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AT102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AV$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AU102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AU$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AU102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AU102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AW$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AV102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AV$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AV102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AV102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AX$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AW102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AW$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AW102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AW102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AY$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AX102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AX$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AX102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AX102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>AZ$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AY102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AY$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AY102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AY102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BA$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:AZ102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>AZ$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:AZ102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:AZ102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BB$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BA102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BA$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BA102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BA102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BC$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BB102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BB$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BB102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BB102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BD$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BC102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BC$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BC102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BC102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BE$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BD102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BD$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BD102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BD102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BF$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BE102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BE$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BE102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BE102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BG$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BF102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BF$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BF102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BF102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BH$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BG102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BG$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BG102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BG102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BI$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BH102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BH$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BH102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BH102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BJ$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BI102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BI$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BI102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BI102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BK$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BJ102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BJ$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BJ102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BJ102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BL$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BK102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BK$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BK102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BK102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BM$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BL102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BL$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BL102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BL102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BN$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BM102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BM$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BM102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BM102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BO$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BN102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BN$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BN102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BN102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BP$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BO102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BO$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BO102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BO102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BQ$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BP102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BP$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BP102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BP102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BR$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BQ102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BQ$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BQ102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BQ102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BS$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BR102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BR$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BR102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BR102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BT$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BS102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BS$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BS102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BS102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BU$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BT102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BT$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BT102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BT102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BV$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BU102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BU$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BU102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BU102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BW$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BV102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BV$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BV102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BV102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BX$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BW102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BW$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BW102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BW102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BY$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BX102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BX$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BX102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BX102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>BZ$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BY102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BY$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BY102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BY102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>CA$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:BZ102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>BZ$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:BZ102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:BZ102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>CB$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:CA102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>CA$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:CA102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:CA102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>CC$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:CB102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>CB$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:CB102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:CB102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>CD$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:CC102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>CC$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:CC102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:CC102))))","v":0},{"$f":"IF(OFFSET($G77, -$E83, $E84)=\"n/a\", 0, IF(OFFSET($G80, -$E83, $E84)=\"SL\",\nIF(OFFSET($G77, -$E83, $E84)+$E84>CE$5, IFERROR((OFFSET($G76, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))), 0), OFFSET($G76, -$E83, $E84)-SUM($G102:CD102)),\nIF(OFFSET($G78, -$E83, $E84)+$E84>CD$5, IFERROR(((OFFSET($G76, -$E83, $E84)-SUM($G102:CD102))*OFFSET($G79, -$E83, $E84)/(OFFSET($G77, -$E83, $E84))),0), OFFSET($G76, -$E83, $E84)-SUM($G102:CD102))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F56&\" - tax depreciation\"","v":"Distribution Lines - tax depreciation"},null,{"$f":"SUM(H68:H103)+H60","v":25.186761152248071},27.672150625932282,29.294529573300704,31.994108520669123,33.87909799435333,35.312803257511227,37.951036798334741,35.037782230476374,37.476181329390791,39.096172760819677,41.274537478835029,95.223640559616854,83.000143348421787,98.896911790917187,117.53872273273673,137.47714857406078,54.003664716741113,53.549384085283243,53.114231059360435,52.697400266108083,52.29812024309792,51.915652010530302,36.861671126289181,26.011588109867859,25.675426023867892,25.353418130962673,25.044968465127138,24.749506153642571,24.46648436053631,24.195379274508205,23.935689139470753,23.686933325908566,{"$f":"SUM(AN68:AN103)+AN60","v":23.448651441338466},23.220402478223953,23.001763997766897,22.792331348065922,22.591716915194461,22.399549405812326,22.215473159983123,22.039147492925682,21.870246064481176,21.708456275129073,21.553478687433905,21.405026471852217,21.262824875873964,21.126610715515849,20.996131888225449,20.871146906294644,19.508729713076789,17.34016399170627,15.069332228686919,12.671820584221514,10.911676410658709,8.7791542795322641,8.8241774419828918,8.9730120296432698,6.8589538554207117,4.8784860467655422,2.7414555590732763,1.6968860412642002,1.6254382079478127,1.5569987044552729,1.4914408642676824,1.4286433541932535,{"$f":"SUM(BT68:BT103)+BT60","v":1.3684899498061691},1.3108693203406465,1.2556748226420931,5.5880423122690521,4.2205875470598748,5.3766281802836948,6.8392760833928445,6.5420680921021344,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E107","v":"Asset class 3"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E107, 'TAB input'!$D$18:$D$67, 0))","v":"Substations"}]
[null,null,null,null,{"$f":"E57+1","v":3},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E107)","v":238.87475955844056},{"$f":"INDEX('TAB input'!H$18:H$67, $E107)-INDEX('TAB input'!H$72:H$121, $E107)-INDEX('TAB input'!H$126:H$175, $E107)","v":50.773000000000003},{"$f":"INDEX('TAB input'!I$18:I$67, $E107)-INDEX('TAB input'!I$72:I$121, $E107)-INDEX('TAB input'!I$126:I$175, $E107)","v":60.027000000000001},{"$f":"INDEX('TAB input'!J$18:J$67, $E107)-INDEX('TAB input'!J$72:J$121, $E107)-INDEX('TAB input'!J$126:J$175, $E107)","v":161.892},{"$f":"INDEX('TAB input'!K$18:K$67, $E107)-INDEX('TAB input'!K$72:K$121, $E107)-INDEX('TAB input'!K$126:K$175, $E107)","v":83.007000000000005},{"$f":"INDEX('TAB input'!L$18:L$67, $E107)-INDEX('TAB input'!L$72:L$121, $E107)-INDEX('TAB input'!L$126:L$175, $E107)","v":94.369},{"$f":"INDEX('TAB input'!M$18:M$67, $E107)-INDEX('TAB input'!M$72:M$121, $E107)-INDEX('TAB input'!M$126:M$175, $E107)","v":88.320591978263309},{"$f":"INDEX('TAB input'!N$18:N$67, $E107)-INDEX('TAB input'!N$72:N$121, $E107)-INDEX('TAB input'!N$126:N$175, $E107)","v":209.41623543449273},{"$f":"INDEX('TAB input'!O$18:O$67, $E107)-INDEX('TAB input'!O$72:O$121, $E107)-INDEX('TAB input'!O$126:O$175, $E107)","v":33.862537214172363},{"$f":"INDEX('TAB input'!P$18:P$67, $E107)-INDEX('TAB input'!P$72:P$121, $E107)-INDEX('TAB input'!P$126:P$175, $E107)","v":64.109255012534419},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E107)-INDEX('TAB input'!Q$72:Q$121, $E107)-INDEX('TAB input'!Q$126:Q$175, $E107)","v":66.336677659921136},{"$f":"INDEX('TAB input'!R$18:R$67, $E107)-INDEX('TAB input'!R$72:R$121, $E107)-INDEX('TAB input'!R$126:R$175, $E107)","v":75.235456519589931},{"$f":"INDEX('TAB input'!S$18:S$67, $E107)-INDEX('TAB input'!S$72:S$121, $E107)-INDEX('TAB input'!S$126:S$175, $E107)","v":16.982767897593433},{"$f":"INDEX('TAB input'!T$18:T$67, $E107)-INDEX('TAB input'!T$72:T$121, $E107)-INDEX('TAB input'!T$126:T$175, $E107)","v":21.602859236495512},{"$f":"INDEX('TAB input'!U$18:U$67, $E107)-INDEX('TAB input'!U$72:U$121, $E107)-INDEX('TAB input'!U$126:U$175, $E107)","v":24.005541561248979},{"$f":"INDEX('TAB input'!V$18:V$67, $E107)-INDEX('TAB input'!V$72:V$121, $E107)-INDEX('TAB input'!V$126:V$175, $E107)","v":20.640940337942293},{"$f":"INDEX('TAB input'!W$18:W$67, $E107)-INDEX('TAB input'!W$72:W$121, $E107)-INDEX('TAB input'!W$126:W$175, $E107)","v":27.609670177388136},{"$f":"INDEX('TAB input'!X$18:X$67, $E107)-INDEX('TAB input'!X$72:X$121, $E107)-INDEX('TAB input'!X$126:X$175, $E107)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E107)-INDEX('TAB input'!Y$72:Y$121, $E107)-INDEX('TAB input'!Y$126:Y$175, $E107)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E107)-INDEX('TAB input'!Z$72:Z$121, $E107)-INDEX('TAB input'!Z$126:Z$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E107)-INDEX('TAB input'!AA$72:AA$121, $E107)-INDEX('TAB input'!AA$126:AA$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E107)-INDEX('TAB input'!AB$72:AB$121, $E107)-INDEX('TAB input'!AB$126:AB$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E107)-INDEX('TAB input'!AC$72:AC$121, $E107)-INDEX('TAB input'!AC$126:AC$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E107)-INDEX('TAB input'!AD$72:AD$121, $E107)-INDEX('TAB input'!AD$126:AD$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E107)-INDEX('TAB input'!AE$72:AE$121, $E107)-INDEX('TAB input'!AE$126:AE$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E107)-INDEX('TAB input'!AF$72:AF$121, $E107)-INDEX('TAB input'!AF$126:AF$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E107)-INDEX('TAB input'!AG$72:AG$121, $E107)-INDEX('TAB input'!AG$126:AG$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E107)-INDEX('TAB input'!AH$72:AH$121, $E107)-INDEX('TAB input'!AH$126:AH$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E107)-INDEX('TAB input'!AI$72:AI$121, $E107)-INDEX('TAB input'!AI$126:AI$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E107)-INDEX('TAB input'!AJ$72:AJ$121, $E107)-INDEX('TAB input'!AJ$126:AJ$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E107)-INDEX('TAB input'!AK$72:AK$121, $E107)-INDEX('TAB input'!AK$126:AK$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E107)-INDEX('TAB input'!AL$72:AL$121, $E107)-INDEX('TAB input'!AL$126:AL$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E107)-INDEX('TAB input'!AM$72:AM$121, $E107)-INDEX('TAB input'!AM$126:AM$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E107)-INDEX('TAB input'!AN$72:AN$121, $E107)-INDEX('TAB input'!AN$126:AN$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E107)-INDEX('TAB input'!AO$72:AO$121, $E107)-INDEX('TAB input'!AO$126:AO$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E107)-INDEX('TAB input'!AP$72:AP$121, $E107)-INDEX('TAB input'!AP$126:AP$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E107)-INDEX('TAB input'!AQ$72:AQ$121, $E107)-INDEX('TAB input'!AQ$126:AQ$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E107)-INDEX('TAB input'!AR$72:AR$121, $E107)-INDEX('TAB input'!AR$126:AR$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E107)-INDEX('TAB input'!AS$72:AS$121, $E107)-INDEX('TAB input'!AS$126:AS$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E107)-INDEX('TAB input'!AT$72:AT$121, $E107)-INDEX('TAB input'!AT$126:AT$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E107)-INDEX('TAB input'!AU$72:AU$121, $E107)-INDEX('TAB input'!AU$126:AU$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E107)-INDEX('TAB input'!AV$72:AV$121, $E107)-INDEX('TAB input'!AV$126:AV$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E107)-INDEX('TAB input'!AW$72:AW$121, $E107)-INDEX('TAB input'!AW$126:AW$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E107)-INDEX('TAB input'!AX$72:AX$121, $E107)-INDEX('TAB input'!AX$126:AX$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E107)-INDEX('TAB input'!AY$72:AY$121, $E107)-INDEX('TAB input'!AY$126:AY$175, $E107)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E107)-INDEX('TAB input'!AZ$72:AZ$121, $E107)-INDEX('TAB input'!AZ$126:AZ$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E107)-INDEX('TAB input'!BA$72:BA$121, $E107)-INDEX('TAB input'!BA$126:BA$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E107)-INDEX('TAB input'!BB$72:BB$121, $E107)-INDEX('TAB input'!BB$126:BB$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E107)-INDEX('TAB input'!BC$72:BC$121, $E107)-INDEX('TAB input'!BC$126:BC$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E107)-INDEX('TAB input'!BD$72:BD$121, $E107)-INDEX('TAB input'!BD$126:BD$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E107)-INDEX('TAB input'!BE$72:BE$121, $E107)-INDEX('TAB input'!BE$126:BE$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E107)-INDEX('TAB input'!BF$72:BF$121, $E107)-INDEX('TAB input'!BF$126:BF$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E107)-INDEX('TAB input'!BG$72:BG$121, $E107)-INDEX('TAB input'!BG$126:BG$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E107)-INDEX('TAB input'!BH$72:BH$121, $E107)-INDEX('TAB input'!BH$126:BH$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E107)-INDEX('TAB input'!BI$72:BI$121, $E107)-INDEX('TAB input'!BI$126:BI$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E107)-INDEX('TAB input'!BJ$72:BJ$121, $E107)-INDEX('TAB input'!BJ$126:BJ$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E107)-INDEX('TAB input'!BK$72:BK$121, $E107)-INDEX('TAB input'!BK$126:BK$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E107)-INDEX('TAB input'!BL$72:BL$121, $E107)-INDEX('TAB input'!BL$126:BL$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E107)-INDEX('TAB input'!BM$72:BM$121, $E107)-INDEX('TAB input'!BM$126:BM$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E107)-INDEX('TAB input'!BN$72:BN$121, $E107)-INDEX('TAB input'!BN$126:BN$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E107)-INDEX('TAB input'!BO$72:BO$121, $E107)-INDEX('TAB input'!BO$126:BO$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E107)-INDEX('TAB input'!BP$72:BP$121, $E107)-INDEX('TAB input'!BP$126:BP$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E107)-INDEX('TAB input'!BQ$72:BQ$121, $E107)-INDEX('TAB input'!BQ$126:BQ$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E107)-INDEX('TAB input'!BR$72:BR$121, $E107)-INDEX('TAB input'!BR$126:BR$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E107)-INDEX('TAB input'!BS$72:BS$121, $E107)-INDEX('TAB input'!BS$126:BS$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E107)-INDEX('TAB input'!BT$72:BT$121, $E107)-INDEX('TAB input'!BT$126:BT$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E107)-INDEX('TAB input'!BU$72:BU$121, $E107)-INDEX('TAB input'!BU$126:BU$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E107)-INDEX('TAB input'!BV$72:BV$121, $E107)-INDEX('TAB input'!BV$126:BV$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E107)-INDEX('TAB input'!BW$72:BW$121, $E107)-INDEX('TAB input'!BW$126:BW$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E107)-INDEX('TAB input'!BX$72:BX$121, $E107)-INDEX('TAB input'!BX$126:BX$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E107)-INDEX('TAB input'!BY$72:BY$121, $E107)-INDEX('TAB input'!BY$126:BY$175, $E107)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E107)-INDEX('TAB input'!BZ$72:BZ$121, $E107)-INDEX('TAB input'!BZ$126:BZ$175, $E107)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E107)-INDEX('TAB input'!CA$72:CA$121, $E107)-INDEX('TAB input'!CA$126:CA$175, $E107)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E107)-INDEX('TAB input'!CB$72:CB$121, $E107)-INDEX('TAB input'!CB$126:CB$175, $E107)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E107)-INDEX('TAB input'!CC$72:CC$121, $E107)-INDEX('TAB input'!CC$126:CC$175, $E107)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E107)-INDEX('TAB input'!CD$72:CD$121, $E107)-INDEX('TAB input'!CD$126:CD$175, $E107)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E107)-INDEX('TAB input'!CE$72:CE$121, $E107)-INDEX('TAB input'!CE$126:CE$175, $E107)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E107)=\"\", IF($G107=0, 0, F108), INDEX('TAB input'!$G$180:$G$229, $E107))","v":23.531730941127773},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E107)=\"\", G108, INDEX('TAB input'!H$180:H$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E107)=\"\", H108, INDEX('TAB input'!I$180:I$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E107)=\"\", I108, INDEX('TAB input'!J$180:J$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E107)=\"\", J108, INDEX('TAB input'!K$180:K$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E107)=\"\", K108, INDEX('TAB input'!L$180:L$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E107)=\"\", L108, INDEX('TAB input'!M$180:M$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E107)=\"\", M108, INDEX('TAB input'!N$180:N$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E107)=\"\", N108, INDEX('TAB input'!O$180:O$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E107)=\"\", O108, INDEX('TAB input'!P$180:P$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E107)=\"\", P108, INDEX('TAB input'!Q$180:Q$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E107)=\"\", Q108, INDEX('TAB input'!R$180:R$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E107)=\"\", R108, INDEX('TAB input'!S$180:S$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E107)=\"\", S108, INDEX('TAB input'!T$180:T$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E107)=\"\", T108, INDEX('TAB input'!U$180:U$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E107)=\"\", U108, INDEX('TAB input'!V$180:V$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E107)=\"\", V108, INDEX('TAB input'!W$180:W$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E107)=\"\", W108, INDEX('TAB input'!X$180:X$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E107)=\"\", X108, INDEX('TAB input'!Y$180:Y$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E107)=\"\", Y108, INDEX('TAB input'!Z$180:Z$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E107)=\"\", Z108, INDEX('TAB input'!AA$180:AA$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E107)=\"\", AA108, INDEX('TAB input'!AB$180:AB$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E107)=\"\", AB108, INDEX('TAB input'!AC$180:AC$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E107)=\"\", AC108, INDEX('TAB input'!AD$180:AD$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E107)=\"\", AD108, INDEX('TAB input'!AE$180:AE$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E107)=\"\", AE108, INDEX('TAB input'!AF$180:AF$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E107)=\"\", AF108, INDEX('TAB input'!AG$180:AG$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E107)=\"\", AG108, INDEX('TAB input'!AH$180:AH$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E107)=\"\", AH108, INDEX('TAB input'!AI$180:AI$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E107)=\"\", AI108, INDEX('TAB input'!AJ$180:AJ$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E107)=\"\", AJ108, INDEX('TAB input'!AK$180:AK$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E107)=\"\", AK108, INDEX('TAB input'!AL$180:AL$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E107)=\"\", AL108, INDEX('TAB input'!AM$180:AM$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E107)=\"\", AM108, INDEX('TAB input'!AN$180:AN$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E107)=\"\", AN108, INDEX('TAB input'!AO$180:AO$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E107)=\"\", AO108, INDEX('TAB input'!AP$180:AP$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E107)=\"\", AP108, INDEX('TAB input'!AQ$180:AQ$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E107)=\"\", AQ108, INDEX('TAB input'!AR$180:AR$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E107)=\"\", AR108, INDEX('TAB input'!AS$180:AS$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E107)=\"\", AS108, INDEX('TAB input'!AT$180:AT$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E107)=\"\", AT108, INDEX('TAB input'!AU$180:AU$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E107)=\"\", AU108, INDEX('TAB input'!AV$180:AV$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E107)=\"\", AV108, INDEX('TAB input'!AW$180:AW$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E107)=\"\", AW108, INDEX('TAB input'!AX$180:AX$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E107)=\"\", AX108, INDEX('TAB input'!AY$180:AY$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E107)=\"\", AY108, INDEX('TAB input'!AZ$180:AZ$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E107)=\"\", AZ108, INDEX('TAB input'!BA$180:BA$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E107)=\"\", BA108, INDEX('TAB input'!BB$180:BB$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E107)=\"\", BB108, INDEX('TAB input'!BC$180:BC$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E107)=\"\", BC108, INDEX('TAB input'!BD$180:BD$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E107)=\"\", BD108, INDEX('TAB input'!BE$180:BE$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E107)=\"\", BE108, INDEX('TAB input'!BF$180:BF$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E107)=\"\", BF108, INDEX('TAB input'!BG$180:BG$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E107)=\"\", BG108, INDEX('TAB input'!BH$180:BH$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E107)=\"\", BH108, INDEX('TAB input'!BI$180:BI$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E107)=\"\", BI108, INDEX('TAB input'!BJ$180:BJ$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E107)=\"\", BJ108, INDEX('TAB input'!BK$180:BK$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E107)=\"\", BK108, INDEX('TAB input'!BL$180:BL$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E107)=\"\", BL108, INDEX('TAB input'!BM$180:BM$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E107)=\"\", BM108, INDEX('TAB input'!BN$180:BN$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E107)=\"\", BN108, INDEX('TAB input'!BO$180:BO$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E107)=\"\", BO108, INDEX('TAB input'!BP$180:BP$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E107)=\"\", BP108, INDEX('TAB input'!BQ$180:BQ$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E107)=\"\", BQ108, INDEX('TAB input'!BR$180:BR$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E107)=\"\", BR108, INDEX('TAB input'!BS$180:BS$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E107)=\"\", BS108, INDEX('TAB input'!BT$180:BT$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E107)=\"\", BT108, INDEX('TAB input'!BU$180:BU$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E107)=\"\", BU108, INDEX('TAB input'!BV$180:BV$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E107)=\"\", BV108, INDEX('TAB input'!BW$180:BW$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E107)=\"\", BW108, INDEX('TAB input'!BX$180:BX$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E107)=\"\", BX108, INDEX('TAB input'!BY$180:BY$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E107)=\"\", BY108, INDEX('TAB input'!BZ$180:BZ$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E107)=\"\", BZ108, INDEX('TAB input'!CA$180:CA$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E107)=\"\", CA108, INDEX('TAB input'!CB$180:CB$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E107)=\"\", CB108, INDEX('TAB input'!CC$180:CC$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E107)=\"\", CC108, INDEX('TAB input'!CD$180:CD$229, $E107))","v":40},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E107)=\"\", CD108, INDEX('TAB input'!CE$180:CE$229, $E107))","v":40}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E107)=0, G109, INDEX('TAB input'!H$233:H$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E107)=0, H109, INDEX('TAB input'!I$233:I$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E107)=0, I109, INDEX('TAB input'!J$233:J$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E107)=0, J109, INDEX('TAB input'!K$233:K$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E107)=0, K109, INDEX('TAB input'!L$233:L$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E107)=0, L109, INDEX('TAB input'!M$233:M$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E107)=0, M109, INDEX('TAB input'!N$233:N$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E107)=0, N109, INDEX('TAB input'!O$233:O$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E107)=0, O109, INDEX('TAB input'!P$233:P$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E107)=0, P109, INDEX('TAB input'!Q$233:Q$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E107)=0, Q109, INDEX('TAB input'!R$233:R$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E107)=0, R109, INDEX('TAB input'!S$233:S$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E107)=0, S109, INDEX('TAB input'!T$233:T$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E107)=0, T109, INDEX('TAB input'!U$233:U$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E107)=0, U109, INDEX('TAB input'!V$233:V$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E107)=0, V109, INDEX('TAB input'!W$233:W$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E107)=0, W109, INDEX('TAB input'!X$233:X$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E107)=0, X109, INDEX('TAB input'!Y$233:Y$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E107)=0, Y109, INDEX('TAB input'!Z$233:Z$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E107)=0, Z109, INDEX('TAB input'!AA$233:AA$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E107)=0, AA109, INDEX('TAB input'!AB$233:AB$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E107)=0, AB109, INDEX('TAB input'!AC$233:AC$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E107)=0, AC109, INDEX('TAB input'!AD$233:AD$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E107)=0, AD109, INDEX('TAB input'!AE$233:AE$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E107)=0, AE109, INDEX('TAB input'!AF$233:AF$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E107)=0, AF109, INDEX('TAB input'!AG$233:AG$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E107)=0, AG109, INDEX('TAB input'!AH$233:AH$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E107)=0, AH109, INDEX('TAB input'!AI$233:AI$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E107)=0, AI109, INDEX('TAB input'!AJ$233:AJ$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E107)=0, AJ109, INDEX('TAB input'!AK$233:AK$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E107)=0, AK109, INDEX('TAB input'!AL$233:AL$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E107)=0, AL109, INDEX('TAB input'!AM$233:AM$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E107)=0, AM109, INDEX('TAB input'!AN$233:AN$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E107)=0, AN109, INDEX('TAB input'!AO$233:AO$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E107)=0, AO109, INDEX('TAB input'!AP$233:AP$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E107)=0, AP109, INDEX('TAB input'!AQ$233:AQ$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E107)=0, AQ109, INDEX('TAB input'!AR$233:AR$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E107)=0, AR109, INDEX('TAB input'!AS$233:AS$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E107)=0, AS109, INDEX('TAB input'!AT$233:AT$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E107)=0, AT109, INDEX('TAB input'!AU$233:AU$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E107)=0, AU109, INDEX('TAB input'!AV$233:AV$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E107)=0, AV109, INDEX('TAB input'!AW$233:AW$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E107)=0, AW109, INDEX('TAB input'!AX$233:AX$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E107)=0, AX109, INDEX('TAB input'!AY$233:AY$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E107)=0, AY109, INDEX('TAB input'!AZ$233:AZ$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E107)=0, AZ109, INDEX('TAB input'!BA$233:BA$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E107)=0, BA109, INDEX('TAB input'!BB$233:BB$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E107)=0, BB109, INDEX('TAB input'!BC$233:BC$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E107)=0, BC109, INDEX('TAB input'!BD$233:BD$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E107)=0, BD109, INDEX('TAB input'!BE$233:BE$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E107)=0, BE109, INDEX('TAB input'!BF$233:BF$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E107)=0, BF109, INDEX('TAB input'!BG$233:BG$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E107)=0, BG109, INDEX('TAB input'!BH$233:BH$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E107)=0, BH109, INDEX('TAB input'!BI$233:BI$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E107)=0, BI109, INDEX('TAB input'!BJ$233:BJ$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E107)=0, BJ109, INDEX('TAB input'!BK$233:BK$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E107)=0, BK109, INDEX('TAB input'!BL$233:BL$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E107)=0, BL109, INDEX('TAB input'!BM$233:BM$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E107)=0, BM109, INDEX('TAB input'!BN$233:BN$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E107)=0, BN109, INDEX('TAB input'!BO$233:BO$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E107)=0, BO109, INDEX('TAB input'!BP$233:BP$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E107)=0, BP109, INDEX('TAB input'!BQ$233:BQ$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E107)=0, BQ109, INDEX('TAB input'!BR$233:BR$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E107)=0, BR109, INDEX('TAB input'!BS$233:BS$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E107)=0, BS109, INDEX('TAB input'!BT$233:BT$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E107)=0, BT109, INDEX('TAB input'!BU$233:BU$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E107)=0, BU109, INDEX('TAB input'!BV$233:BV$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E107)=0, BV109, INDEX('TAB input'!BW$233:BW$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E107)=0, BW109, INDEX('TAB input'!BX$233:BX$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E107)=0, BX109, INDEX('TAB input'!BY$233:BY$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E107)=0, BY109, INDEX('TAB input'!BZ$233:BZ$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E107)=0, BZ109, INDEX('TAB input'!CA$233:CA$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E107)=0, CA109, INDEX('TAB input'!CB$233:CB$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E107)=0, CB109, INDEX('TAB input'!CC$233:CC$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E107)=0, CC109, INDEX('TAB input'!CD$233:CD$282, $E107))","v":45},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E107)=0, CD109, INDEX('TAB input'!CE$233:CE$282, $E107))","v":45}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E107)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E107)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E107)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E107)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E107)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E107)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E107)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E107)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E107)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E107)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E107)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E107)","v":23.40473446},{"$f":"INDEX('TAB input'!T$72:T$121, $E107)","v":32.814325119999999},{"$f":"INDEX('TAB input'!U$72:U$121, $E107)","v":31.8058789},{"$f":"INDEX('TAB input'!V$72:V$121, $E107)","v":28.819592760000003},{"$f":"INDEX('TAB input'!W$72:W$121, $E107)","v":19.940085726088885},{"$f":"INDEX('TAB input'!X$72:X$121, $E107)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E107)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E107)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E107)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E107)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E107)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E107)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E107)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E107)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E107)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E107)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E107)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E107)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E107)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E107)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E107)","v":74.228617681489524},{"$f":"INDEX('TAB input'!N$286:N$335, $E107)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E107)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E107)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E107)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E107)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E107)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E107)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E107)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E107)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E107)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E107)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E107)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E107)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E107)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E107)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E107)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E107)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E107)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E107)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E107)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E107)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E107)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E107)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E107)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E107)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E107)","v":40},{"$f":"INDEX('TAB input'!N$340:N$389, $E107)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E107)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E107)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E107)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E107)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E107)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E107)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E107)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E107)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E107)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E107)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E107)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E107)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E107)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E107)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E107)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E107)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E107)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E107)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E107)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E107)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E107)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E107)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E107)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E107)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E107)","v":45},{"$f":"INDEX('TAB input'!N$393:N$442, $E107)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E107)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E107)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E107)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E107)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E107)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E107)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E107)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E107)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E107)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E107)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E107)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E107)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E107)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E107)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E107)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E107)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E107)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E107)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E107)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":0},{"$f":"'TAB input'!I$13","v":0},{"$f":"'TAB input'!J$13","v":0},{"$f":"'TAB input'!K$13","v":0},{"$f":"'TAB input'!L$13","v":0},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":2},{"$f":"'TAB input'!T$13","v":2},{"$f":"'TAB input'!U$13","v":2},{"$f":"'TAB input'!V$13","v":2},{"$f":"'TAB input'!W$13","v":2},{"$f":"'TAB input'!X$13","v":2},{"$f":"'TAB input'!Y$13","v":2},{"$f":"'TAB input'!Z$13","v":2},{"$f":"'TAB input'!AA$13","v":2},{"$f":"'TAB input'!AB$13","v":2},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0},{"$f":"'TAB input'!CD$13","v":0},{"$f":"'TAB input'!CE$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E107)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E107)=\"\", G115, INDEX('TAB input'!H$446:H$495, $E107))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E107)=\"\", H115, INDEX('TAB input'!I$446:I$495, $E107))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E107)=\"\", I115, INDEX('TAB input'!J$446:J$495, $E107))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E107)=\"\", J115, INDEX('TAB input'!K$446:K$495, $E107))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E107)=\"\", K115, INDEX('TAB input'!L$446:L$495, $E107))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E107)=\"\", L115, INDEX('TAB input'!M$446:M$495, $E107))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E107)=\"\", M115, INDEX('TAB input'!N$446:N$495, $E107))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E107)=\"\", N115, INDEX('TAB input'!O$446:O$495, $E107))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E107)=\"\", O115, INDEX('TAB input'!P$446:P$495, $E107))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E107)=\"\", P115, INDEX('TAB input'!Q$446:Q$495, $E107))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E107)=\"\", Q115, INDEX('TAB input'!R$446:R$495, $E107))","v":"SL"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E107)=\"\", R115, INDEX('TAB input'!S$446:S$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E107)=\"\", S115, INDEX('TAB input'!T$446:T$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E107)=\"\", T115, INDEX('TAB input'!U$446:U$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E107)=\"\", U115, INDEX('TAB input'!V$446:V$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E107)=\"\", V115, INDEX('TAB input'!W$446:W$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E107)=\"\", W115, INDEX('TAB input'!X$446:X$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E107)=\"\", X115, INDEX('TAB input'!Y$446:Y$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E107)=\"\", Y115, INDEX('TAB input'!Z$446:Z$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E107)=\"\", Z115, INDEX('TAB input'!AA$446:AA$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E107)=\"\", AA115, INDEX('TAB input'!AB$446:AB$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E107)=\"\", AB115, INDEX('TAB input'!AC$446:AC$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E107)=\"\", AC115, INDEX('TAB input'!AD$446:AD$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E107)=\"\", AD115, INDEX('TAB input'!AE$446:AE$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E107)=\"\", AE115, INDEX('TAB input'!AF$446:AF$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E107)=\"\", AF115, INDEX('TAB input'!AG$446:AG$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E107)=\"\", AG115, INDEX('TAB input'!AH$446:AH$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E107)=\"\", AH115, INDEX('TAB input'!AI$446:AI$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E107)=\"\", AI115, INDEX('TAB input'!AJ$446:AJ$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E107)=\"\", AJ115, INDEX('TAB input'!AK$446:AK$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E107)=\"\", AK115, INDEX('TAB input'!AL$446:AL$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E107)=\"\", AL115, INDEX('TAB input'!AM$446:AM$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E107)=\"\", AM115, INDEX('TAB input'!AN$446:AN$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E107)=\"\", AN115, INDEX('TAB input'!AO$446:AO$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E107)=\"\", AO115, INDEX('TAB input'!AP$446:AP$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E107)=\"\", AP115, INDEX('TAB input'!AQ$446:AQ$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E107)=\"\", AQ115, INDEX('TAB input'!AR$446:AR$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E107)=\"\", AR115, INDEX('TAB input'!AS$446:AS$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E107)=\"\", AS115, INDEX('TAB input'!AT$446:AT$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E107)=\"\", AT115, INDEX('TAB input'!AU$446:AU$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E107)=\"\", AU115, INDEX('TAB input'!AV$446:AV$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E107)=\"\", AV115, INDEX('TAB input'!AW$446:AW$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E107)=\"\", AW115, INDEX('TAB input'!AX$446:AX$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E107)=\"\", AX115, INDEX('TAB input'!AY$446:AY$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E107)=\"\", AY115, INDEX('TAB input'!AZ$446:AZ$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E107)=\"\", AZ115, INDEX('TAB input'!BA$446:BA$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E107)=\"\", BA115, INDEX('TAB input'!BB$446:BB$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E107)=\"\", BB115, INDEX('TAB input'!BC$446:BC$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E107)=\"\", BC115, INDEX('TAB input'!BD$446:BD$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E107)=\"\", BD115, INDEX('TAB input'!BE$446:BE$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E107)=\"\", BE115, INDEX('TAB input'!BF$446:BF$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E107)=\"\", BF115, INDEX('TAB input'!BG$446:BG$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E107)=\"\", BG115, INDEX('TAB input'!BH$446:BH$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E107)=\"\", BH115, INDEX('TAB input'!BI$446:BI$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E107)=\"\", BI115, INDEX('TAB input'!BJ$446:BJ$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E107)=\"\", BJ115, INDEX('TAB input'!BK$446:BK$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E107)=\"\", BK115, INDEX('TAB input'!BL$446:BL$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E107)=\"\", BL115, INDEX('TAB input'!BM$446:BM$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E107)=\"\", BM115, INDEX('TAB input'!BN$446:BN$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E107)=\"\", BN115, INDEX('TAB input'!BO$446:BO$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E107)=\"\", BO115, INDEX('TAB input'!BP$446:BP$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E107)=\"\", BP115, INDEX('TAB input'!BQ$446:BQ$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E107)=\"\", BQ115, INDEX('TAB input'!BR$446:BR$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E107)=\"\", BR115, INDEX('TAB input'!BS$446:BS$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E107)=\"\", BS115, INDEX('TAB input'!BT$446:BT$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E107)=\"\", BT115, INDEX('TAB input'!BU$446:BU$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E107)=\"\", BU115, INDEX('TAB input'!BV$446:BV$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E107)=\"\", BV115, INDEX('TAB input'!BW$446:BW$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E107)=\"\", BW115, INDEX('TAB input'!BX$446:BX$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E107)=\"\", BX115, INDEX('TAB input'!BY$446:BY$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E107)=\"\", BY115, INDEX('TAB input'!BZ$446:BZ$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E107)=\"\", BZ115, INDEX('TAB input'!CA$446:CA$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E107)=\"\", CA115, INDEX('TAB input'!CB$446:CB$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E107)=\"\", CB115, INDEX('TAB input'!CC$446:CC$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E107)=\"\", CC115, INDEX('TAB input'!CD$446:CD$495, $E107))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E107)=\"\", CD115, INDEX('TAB input'!CE$446:CE$495, $E107))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>H$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:G118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>G$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:G118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:G118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>I$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:H118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>H$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:H118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:H118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>J$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:I118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>I$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:I118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:I118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>K$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:J118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>J$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:J118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:J118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>L$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:K118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>K$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:K118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:K118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>M$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:L118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>L$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:L118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:L118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>N$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:M118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>M$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:M118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:M118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>O$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:N118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>N$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:N118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:N118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>P$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:O118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>O$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:O118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:O118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>Q$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:P118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>P$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:P118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:P118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>R$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:Q118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>Q$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:Q118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:Q118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>S$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:R118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>R$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:R118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:R118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>T$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:S118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>S$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:S118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:S118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>U$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:T118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>T$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:T118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:T118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>V$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:U118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>U$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:U118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:U118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>W$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:V118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>V$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:V118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:V118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>X$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:W118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>W$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:W118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:W118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>Y$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:X118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>X$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:X118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:X118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>Z$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:Y118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>Y$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:Y118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:Y118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AA$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:Z118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>Z$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:Z118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:Z118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AB$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AA118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AA$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AA118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AA118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AC$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AB118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AB$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AB118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AB118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AD$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AC118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AC$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AC118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AC118))))","v":10.151176730520289},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AE$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AD118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AD$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AD118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AD118))))","v":5.3976947564738964},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AF$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AE118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AE$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AE118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AE118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AG$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AF118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AF$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AF118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AF118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AH$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AG118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AG$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AG118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AG118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AI$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AH118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AH$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AH118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AH118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AJ$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AI118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AI$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AI118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AI118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AK$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AJ118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AJ$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AJ118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AJ118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AL$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AK118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AK$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AK118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AK118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AM$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AL118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AL$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AL118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AL118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AN$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AM118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AM$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AM118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AM118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AO$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AN118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AN$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AN118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AN118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AP$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AO118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AO$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AO118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AO118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AQ$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AP118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AP$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AP118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AP118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AR$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AQ118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AQ$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AQ118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AQ118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AS$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AR118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AR$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AR118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AR118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AT$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AS118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AS$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AS118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AS118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AU$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AT118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AT$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AT118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AT118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AV$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AU118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AU$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AU118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AU118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AW$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AV118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AV$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AV118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AV118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AX$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AW118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AW$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AW118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AW118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AY$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AX118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AX$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AX118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AX118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AZ$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AY118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AY$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AY118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AY118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BA$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AZ118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>AZ$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AZ118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AZ118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BB$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BA118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BA$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BA118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BA118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BC$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BB118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BB$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BB118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BB118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BD$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BC118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BC$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BC118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BC118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BE$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BD118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BD$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BD118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BD118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BF$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BE118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BE$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BE118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BE118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BG$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BF118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BF$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BF118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BF118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BH$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BG118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BG$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BG118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BG118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BI$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BH118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BH$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BH118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BH118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BJ$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BI118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BI$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BI118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BI118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BK$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BJ118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BJ$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BJ118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BJ118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BL$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BK118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BK$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BK118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BK118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BM$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BL118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BL$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BL118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BL118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BN$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BM118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BM$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BM118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BM118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BO$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BN118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BN$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BN118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BN118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BP$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BO118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BO$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BO118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BO118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BQ$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BP118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BP$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BP118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BP118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BR$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BQ118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BQ$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BQ118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BQ118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BS$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BR118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BR$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BR118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BR118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BT$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BS118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BS$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BS118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BS118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BU$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BT118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BT$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BT118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BT118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BV$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BU118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BU$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BU118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BU118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BW$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BV118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BV$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BV118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BV118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BX$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BW118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BW$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BW118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BW118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BY$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BX118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BX$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BX118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BX118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BZ$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BY118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BY$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BY118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BY118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>CA$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BZ118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>BZ$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BZ118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BZ118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>CB$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:CA118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>CA$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:CA118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:CA118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>CC$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:CB118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>CB$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:CB118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:CB118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>CD$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:CC118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>CC$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:CC118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:CC118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>CE$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:CD118)),\nIF(OFFSET($G108,-$E118,$E118)+$E118>CD$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:CD118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:CD118))))","v":0}]
[null,null,null,null,{"$f":"E118+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E119)","v":"Depreciation of net capex 2009-10"},null,null,{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>I$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:H119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>H$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:H119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:H119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>J$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:I119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>I$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:I119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:I119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>K$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:J119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>J$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:J119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:J119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>L$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:K119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>K$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:K119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:K119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>M$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:L119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>L$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:L119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:L119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>N$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:M119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>M$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:M119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:M119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>O$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:N119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>N$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:N119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:N119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>P$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:O119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>O$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:O119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:O119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>Q$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:P119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>P$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:P119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:P119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>R$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:Q119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>Q$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:Q119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:Q119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>S$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:R119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>R$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:R119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:R119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>T$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:S119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>S$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:S119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:S119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>U$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:T119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>T$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:T119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:T119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>V$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:U119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>U$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:U119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:U119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>W$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:V119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>V$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:V119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:V119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>X$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:W119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>W$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:W119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:W119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>Y$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:X119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>X$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:X119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:X119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>Z$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:Y119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>Y$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:Y119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:Y119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AA$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:Z119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>Z$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:Z119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:Z119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AB$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AA119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AA$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AA119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AA119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AC$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AB119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AB$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AB119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AB119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AD$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AC119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AC$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AC119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AC119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AE$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AD119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AD$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AD119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AD119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AF$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AE119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AE$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AE119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AE119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AG$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AF119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AF$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AF119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AF119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AH$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AG119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AG$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AG119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AG119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AI$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AH119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AH$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AH119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AH119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AJ$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AI119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AI$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AI119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AI119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AK$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AJ119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AJ$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AJ119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AJ119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AL$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AK119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AK$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AK119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AK119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AM$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AL119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AL$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AL119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AL119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AN$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AM119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AM$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AM119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AM119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AO$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AN119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AN$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AN119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AN119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AP$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AO119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AO$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AO119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AO119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AQ$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AP119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AP$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AP119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AP119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AR$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AQ119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AQ$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AQ119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AQ119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AS$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AR119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AR$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AR119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AR119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AT$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AS119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AS$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AS119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AS119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AU$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AT119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AT$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AT119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AT119))))","v":1.269325},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AV$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AU119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AU$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AU119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AU119))))","v":1.2693249999999949},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AW$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AV119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AV$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AV119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AV119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AX$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AW119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AW$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AW119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AW119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AY$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AX119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AX$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AX119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AX119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AZ$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AY119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AY$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AY119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AY119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BA$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AZ119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AZ$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AZ119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AZ119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BB$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BA119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BA$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BA119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BA119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BC$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BB119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BB$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BB119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BB119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BD$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BC119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BC$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BC119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BC119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BE$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BD119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BD$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BD119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BD119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BF$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BE119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BE$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BE119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BE119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BG$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BF119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BF$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BF119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BF119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BH$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BG119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BG$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BG119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BG119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BI$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BH119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BH$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BH119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BH119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BJ$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BI119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BI$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BI119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BI119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BK$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BJ119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BJ$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BJ119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BJ119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BL$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BK119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BK$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BK119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BK119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BM$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BL119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BL$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BL119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BL119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BN$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BM119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BM$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BM119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BM119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BO$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BN119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BN$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BN119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BN119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BP$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BO119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BO$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BO119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BO119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BQ$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BP119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BP$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BP119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BP119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BR$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BQ119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BQ$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BQ119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BQ119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BS$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BR119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BR$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BR119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BR119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BT$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BS119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BS$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BS119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BS119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BU$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BT119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BT$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BT119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BT119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BV$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BU119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BU$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BU119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BU119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BW$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BV119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BV$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BV119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BV119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BX$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BW119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BW$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BW119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BW119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BY$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BX119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BX$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BX119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BX119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BZ$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BY119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BY$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BY119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BY119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>CA$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BZ119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BZ$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BZ119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BZ119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>CB$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:CA119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>CA$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:CA119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:CA119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>CC$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:CB119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>CB$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:CB119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:CB119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>CD$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:CC119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>CC$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:CC119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:CC119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>CE$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:CD119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>CD$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:CD119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:CD119))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E120)","v":"Depreciation of net capex 2010-11"},null,null,null,{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>J$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:I120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>I$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:I120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:I120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>K$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:J120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>J$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:J120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:J120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>L$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:K120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>K$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:K120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:K120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>M$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:L120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>L$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:L120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:L120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>N$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:M120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>M$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:M120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:M120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>O$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:N120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>N$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:N120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:N120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>P$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:O120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>O$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:O120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:O120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>Q$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:P120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>P$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:P120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:P120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>R$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:Q120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>Q$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:Q120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:Q120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>S$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:R120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>R$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:R120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:R120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>T$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:S120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>S$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:S120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:S120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>U$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:T120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>T$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:T120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:T120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>V$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:U120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>U$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:U120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:U120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>W$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:V120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>V$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:V120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:V120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>X$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:W120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>W$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:W120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:W120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>Y$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:X120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>X$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:X120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:X120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>Z$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:Y120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>Y$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:Y120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:Y120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AA$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:Z120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>Z$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:Z120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:Z120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AB$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AA120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AA$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AA120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AA120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AC$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AB120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AB$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AB120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AB120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AD$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AC120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AC$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AC120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AC120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AE$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AD120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AD$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AD120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AD120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AF$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AE120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AE$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AE120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AE120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AG$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AF120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AF$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AF120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AF120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AH$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AG120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AG$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AG120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AG120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AI$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AH120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AH$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AH120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AH120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AJ$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AI120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AI$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AI120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AI120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AK$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AJ120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AJ$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AJ120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AJ120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AL$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AK120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AK$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AK120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AK120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AM$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AL120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AL$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AL120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AL120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AN$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AM120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AM$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AM120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AM120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AO$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AN120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AN$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AN120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AN120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AP$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AO120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AO$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AO120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AO120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AQ$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AP120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AP$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AP120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AP120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AR$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AQ120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AQ$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AQ120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AQ120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AS$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AR120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AR$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AR120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AR120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AT$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AS120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AS$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AS120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AS120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AU$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AT120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AT$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AT120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AT120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AV$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AU120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AU$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AU120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AU120))))","v":1.500675},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AW$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AV120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AV$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AV120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AV120))))","v":1.5006749999999727},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AX$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AW120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AW$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AW120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AW120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AY$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AX120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AX$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AX120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AX120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AZ$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AY120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AY$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AY120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AY120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BA$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AZ120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AZ$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AZ120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AZ120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BB$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BA120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BA$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BA120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BA120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BC$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BB120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BB$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BB120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BB120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BD$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BC120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BC$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BC120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BC120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BE$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BD120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BD$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BD120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BD120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BF$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BE120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BE$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BE120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BE120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BG$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BF120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BF$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BF120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BF120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BH$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BG120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BG$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BG120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BG120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BI$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BH120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BH$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BH120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BH120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BJ$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BI120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BI$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BI120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BI120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BK$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BJ120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BJ$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BJ120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BJ120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BL$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BK120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BK$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BK120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BK120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BM$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BL120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BL$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BL120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BL120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BN$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BM120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BM$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BM120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BM120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BO$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BN120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BN$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BN120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BN120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BP$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BO120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BO$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BO120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BO120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BQ$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BP120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BP$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BP120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BP120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BR$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BQ120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BQ$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BQ120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BQ120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BS$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BR120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BR$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BR120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BR120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BT$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BS120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BS$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BS120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BS120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BU$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BT120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BT$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BT120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BT120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BV$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BU120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BU$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BU120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BU120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BW$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BV120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BV$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BV120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BV120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BX$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BW120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BW$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BW120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BW120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BY$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BX120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BX$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BX120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BX120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BZ$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BY120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BY$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BY120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BY120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>CA$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BZ120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BZ$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BZ120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BZ120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>CB$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:CA120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>CA$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:CA120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:CA120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>CC$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:CB120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>CB$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:CB120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:CB120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>CD$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:CC120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>CC$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:CC120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:CC120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>CE$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:CD120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>CD$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:CD120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:CD120))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E121)","v":"Depreciation of net capex 2011-12"},null,null,null,null,{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>K$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:J121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>J$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:J121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:J121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>L$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:K121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>K$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:K121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:K121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>M$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:L121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>L$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:L121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:L121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>N$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:M121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>M$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:M121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:M121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>O$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:N121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>N$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:N121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:N121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>P$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:O121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>O$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:O121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:O121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>Q$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:P121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>P$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:P121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:P121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>R$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:Q121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>Q$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:Q121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:Q121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>S$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:R121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>R$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:R121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:R121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>T$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:S121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>S$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:S121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:S121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>U$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:T121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>T$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:T121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:T121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>V$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:U121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>U$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:U121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:U121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>W$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:V121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>V$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:V121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:V121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>X$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:W121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>W$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:W121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:W121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>Y$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:X121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>X$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:X121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:X121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>Z$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:Y121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>Y$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:Y121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:Y121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AA$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:Z121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>Z$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:Z121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:Z121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AB$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AA121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AA$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AA121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AA121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AC$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AB121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AB$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AB121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AB121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AD$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AC121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AC$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AC121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AC121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AE$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AD121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AD$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AD121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AD121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AF$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AE121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AE$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AE121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AE121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AG$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AF121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AF$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AF121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AF121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AH$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AG121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AG$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AG121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AG121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AI$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AH121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AH$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AH121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AH121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AJ$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AI121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AI$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AI121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AI121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AK$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AJ121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AJ$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AJ121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AJ121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AL$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AK121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AK$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AK121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AK121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AM$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AL121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AL$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AL121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AL121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AN$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AM121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AM$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AM121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AM121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AO$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AN121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AN$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AN121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AN121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AP$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AO121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AO$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AO121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AO121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AQ$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AP121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AP$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AP121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AP121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AR$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AQ121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AQ$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AQ121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AQ121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AS$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AR121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AR$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AR121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AR121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AT$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AS121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AS$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AS121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AS121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AU$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AT121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AT$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AT121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AT121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AV$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AU121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AU$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AU121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AU121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AW$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AV121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AV$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AV121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AV121))))","v":4.0472999999999999},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AX$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AW121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AW$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AW121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AW121))))","v":4.0472999999998365},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AY$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AX121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AX$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AX121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AX121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AZ$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AY121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AY$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AY121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AY121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BA$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AZ121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AZ$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AZ121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AZ121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BB$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BA121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BA$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BA121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BA121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BC$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BB121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BB$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BB121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BB121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BD$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BC121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BC$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BC121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BC121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BE$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BD121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BD$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BD121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BD121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BF$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BE121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BE$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BE121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BE121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BG$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BF121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BF$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BF121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BF121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BH$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BG121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BG$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BG121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BG121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BI$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BH121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BH$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BH121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BH121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BJ$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BI121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BI$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BI121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BI121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BK$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BJ121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BJ$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BJ121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BJ121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BL$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BK121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BK$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BK121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BK121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BM$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BL121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BL$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BL121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BL121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BN$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BM121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BM$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BM121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BM121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BO$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BN121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BN$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BN121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BN121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BP$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BO121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BO$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BO121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BO121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BQ$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BP121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BP$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BP121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BP121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BR$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BQ121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BQ$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BQ121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BQ121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BS$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BR121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BR$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BR121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BR121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BT$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BS121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BS$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BS121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BS121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BU$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BT121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BT$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BT121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BT121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BV$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BU121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BU$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BU121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BU121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BW$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BV121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BV$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BV121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BV121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BX$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BW121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BW$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BW121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BW121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BY$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BX121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BX$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BX121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BX121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BZ$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BY121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BY$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BY121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BY121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>CA$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BZ121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BZ$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BZ121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BZ121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>CB$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:CA121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>CA$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:CA121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:CA121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>CC$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:CB121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>CB$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:CB121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:CB121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>CD$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:CC121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>CC$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:CC121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:CC121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>CE$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:CD121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>CD$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:CD121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:CD121))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E122)","v":"Depreciation of net capex 2012-13"},null,null,null,null,null,{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>L$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:K122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>K$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:K122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:K122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>M$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:L122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>L$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:L122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:L122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>N$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:M122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>M$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:M122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:M122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>O$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:N122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>N$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:N122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:N122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>P$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:O122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>O$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:O122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:O122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>Q$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:P122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>P$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:P122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:P122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>R$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:Q122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>Q$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:Q122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:Q122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>S$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:R122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>R$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:R122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:R122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>T$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:S122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>S$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:S122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:S122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>U$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:T122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>T$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:T122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:T122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>V$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:U122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>U$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:U122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:U122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>W$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:V122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>V$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:V122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:V122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>X$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:W122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>W$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:W122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:W122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>Y$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:X122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>X$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:X122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:X122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>Z$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:Y122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>Y$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:Y122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:Y122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AA$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:Z122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>Z$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:Z122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:Z122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AB$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AA122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AA$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AA122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AA122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AC$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AB122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AB$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AB122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AB122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AD$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AC122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AC$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AC122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AC122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AE$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AD122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AD$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AD122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AD122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AF$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AE122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AE$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AE122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AE122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AG$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AF122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AF$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AF122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AF122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AH$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AG122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AG$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AG122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AG122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AI$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AH122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AH$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AH122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AH122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AJ$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AI122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AI$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AI122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AI122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AK$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AJ122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AJ$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AJ122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AJ122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AL$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AK122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AK$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AK122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AK122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AM$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AL122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AL$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AL122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AL122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AN$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AM122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AM$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AM122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AM122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AO$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AN122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AN$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AN122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AN122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AP$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AO122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AO$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AO122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AO122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AQ$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AP122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AP$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AP122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AP122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AR$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AQ122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AQ$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AQ122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AQ122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AS$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AR122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AR$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AR122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AR122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AT$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AS122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AS$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AS122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AS122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AU$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AT122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AT$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AT122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AT122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AV$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AU122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AU$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AU122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AU122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AW$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AV122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AV$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AV122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AV122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AX$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AW122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AW$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AW122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AW122))))","v":2.0751750000000002},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AY$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AX122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AX$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AX122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AX122))))","v":2.0751749999999589},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AZ$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AY122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AY$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AY122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AY122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BA$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AZ122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AZ$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AZ122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AZ122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BB$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BA122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BA$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BA122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BA122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BC$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BB122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BB$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BB122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BB122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BD$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BC122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BC$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BC122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BC122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BE$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BD122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BD$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BD122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BD122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BF$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BE122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BE$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BE122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BE122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BG$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BF122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BF$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BF122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BF122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BH$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BG122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BG$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BG122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BG122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BI$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BH122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BH$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BH122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BH122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BJ$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BI122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BI$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BI122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BI122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BK$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BJ122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BJ$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BJ122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BJ122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BL$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BK122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BK$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BK122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BK122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BM$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BL122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BL$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BL122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BL122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BN$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BM122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BM$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BM122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BM122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BO$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BN122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BN$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BN122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BN122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BP$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BO122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BO$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BO122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BO122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BQ$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BP122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BP$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BP122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BP122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BR$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BQ122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BQ$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BQ122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BQ122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BS$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BR122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BR$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BR122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BR122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BT$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BS122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BS$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BS122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BS122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BU$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BT122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BT$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BT122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BT122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BV$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BU122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BU$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BU122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BU122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BW$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BV122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BV$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BV122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BV122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BX$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BW122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BW$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BW122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BW122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BY$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BX122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BX$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BX122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BX122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BZ$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BY122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BY$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BY122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BY122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>CA$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BZ122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BZ$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BZ122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BZ122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>CB$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:CA122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>CA$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:CA122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:CA122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>CC$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:CB122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>CB$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:CB122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:CB122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>CD$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:CC122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>CC$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:CC122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:CC122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>CE$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:CD122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>CD$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:CD122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:CD122))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E123)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>M$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:L123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>L$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:L123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:L123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>N$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:M123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>M$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:M123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:M123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>O$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:N123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>N$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:N123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:N123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>P$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:O123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>O$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:O123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:O123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>Q$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:P123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>P$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:P123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:P123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>R$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:Q123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>Q$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:Q123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:Q123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>S$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:R123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>R$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:R123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:R123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>T$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:S123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>S$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:S123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:S123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>U$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:T123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>T$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:T123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:T123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>V$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:U123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>U$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:U123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:U123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>W$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:V123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>V$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:V123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:V123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>X$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:W123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>W$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:W123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:W123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>Y$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:X123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>X$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:X123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:X123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>Z$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:Y123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>Y$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:Y123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:Y123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AA$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:Z123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>Z$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:Z123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:Z123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AB$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AA123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AA$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AA123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AA123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AC$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AB123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AB$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AB123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AB123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AD$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AC123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AC$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AC123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AC123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AE$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AD123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AD$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AD123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AD123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AF$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AE123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AE$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AE123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AE123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AG$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AF123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AF$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AF123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AF123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AH$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AG123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AG$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AG123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AG123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AI$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AH123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AH$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AH123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AH123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AJ$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AI123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AI$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AI123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AI123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AK$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AJ123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AJ$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AJ123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AJ123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AL$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AK123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AK$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AK123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AK123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AM$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AL123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AL$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AL123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AL123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AN$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AM123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AM$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AM123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AM123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AO$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AN123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AN$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AN123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AN123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AP$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AO123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AO$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AO123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AO123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AQ$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AP123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AP$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AP123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AP123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AR$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AQ123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AQ$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AQ123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AQ123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AS$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AR123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AR$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AR123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AR123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AT$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AS123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AS$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AS123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AS123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AU$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AT123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AT$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AT123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AT123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AV$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AU123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AU$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AU123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AU123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AW$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AV123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AV$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AV123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AV123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AX$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AW123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AW$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AW123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AW123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AY$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AX123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AX$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AX123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AX123))))","v":2.3592249999999999},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AZ$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AY123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AY$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AY123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AY123))))","v":2.3592250000000377},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BA$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AZ123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AZ$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AZ123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AZ123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BB$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BA123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BA$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BA123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BA123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BC$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BB123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BB$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BB123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BB123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BD$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BC123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BC$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BC123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BC123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BE$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BD123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BD$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BD123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BD123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BF$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BE123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BE$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BE123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BE123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BG$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BF123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BF$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BF123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BF123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BH$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BG123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BG$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BG123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BG123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BI$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BH123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BH$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BH123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BH123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BJ$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BI123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BI$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BI123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BI123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BK$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BJ123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BJ$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BJ123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BJ123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BL$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BK123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BK$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BK123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BK123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BM$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BL123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BL$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BL123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BL123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BN$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BM123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BM$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BM123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BM123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BO$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BN123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BN$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BN123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BN123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BP$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BO123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BO$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BO123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BO123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BQ$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BP123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BP$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BP123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BP123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BR$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BQ123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BQ$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BQ123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BQ123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BS$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BR123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BR$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BR123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BR123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BT$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BS123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BS$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BS123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BS123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BU$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BT123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BT$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BT123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BT123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BV$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BU123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BU$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BU123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BU123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BW$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BV123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BV$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BV123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BV123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BX$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BW123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BW$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BW123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BW123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BY$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BX123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BX$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BX123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BX123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BZ$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BY123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BY$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BY123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BY123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>CA$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BZ123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BZ$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BZ123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BZ123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>CB$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:CA123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>CA$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:CA123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:CA123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>CC$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:CB123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>CB$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:CB123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:CB123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>CD$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:CC123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>CC$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:CC123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:CC123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>CE$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:CD123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>CD$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:CD123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:CD123))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E124)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>N$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:M124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>M$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:M124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:M124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>O$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:N124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>N$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:N124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:N124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>P$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:O124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>O$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:O124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:O124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>Q$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:P124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>P$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:P124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:P124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>R$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:Q124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>Q$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:Q124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:Q124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>S$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:R124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>R$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:R124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:R124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>T$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:S124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>S$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:S124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:S124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>U$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:T124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>T$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:T124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:T124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>V$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:U124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>U$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:U124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:U124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>W$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:V124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>V$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:V124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:V124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>X$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:W124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>W$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:W124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:W124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>Y$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:X124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>X$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:X124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:X124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>Z$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:Y124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>Y$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:Y124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:Y124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AA$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:Z124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>Z$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:Z124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:Z124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AB$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AA124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AA$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AA124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AA124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AC$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AB124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AB$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AB124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AB124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AD$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AC124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AC$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AC124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AC124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AE$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AD124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AD$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AD124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AD124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AF$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AE124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AE$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AE124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AE124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AG$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AF124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AF$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AF124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AF124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AH$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AG124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AG$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AG124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AG124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AI$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AH124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AH$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AH124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AH124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AJ$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AI124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AI$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AI124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AI124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AK$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AJ124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AJ$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AJ124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AJ124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AL$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AK124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AK$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AK124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AK124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AM$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AL124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AL$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AL124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AL124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AN$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AM124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AM$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AM124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AM124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AO$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AN124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AN$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AN124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AN124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AP$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AO124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AO$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AO124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AO124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AQ$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AP124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AP$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AP124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AP124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AR$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AQ124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AQ$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AQ124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AQ124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AS$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AR124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AR$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AR124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AR124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AT$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AS124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AS$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AS124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AS124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AU$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AT124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AT$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AT124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AT124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AV$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AU124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AU$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AU124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AU124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AW$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AV124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AV$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AV124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AV124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AX$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AW124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AW$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AW124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AW124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AY$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AX124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AX$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AX124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AX124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AZ$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AY124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AY$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AY124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AY124))))","v":2.2080147994565826},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BA$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AZ124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AZ$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AZ124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AZ124))))","v":2.2080147994566204},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BB$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BA124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BA$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BA124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BA124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BC$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BB124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BB$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BB124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BB124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BD$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BC124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BC$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BC124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BC124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BE$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BD124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BD$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BD124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BD124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BF$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BE124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BE$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BE124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BE124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BG$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BF124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BF$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BF124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BF124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BH$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BG124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BG$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BG124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BG124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BI$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BH124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BH$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BH124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BH124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BJ$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BI124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BI$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BI124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BI124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BK$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BJ124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BJ$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BJ124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BJ124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BL$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BK124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BK$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BK124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BK124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BM$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BL124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BL$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BL124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BL124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BN$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BM124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BM$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BM124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BM124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BO$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BN124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BN$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BN124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BN124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BP$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BO124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BO$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BO124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BO124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BQ$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BP124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BP$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BP124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BP124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BR$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BQ124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BQ$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BQ124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BQ124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BS$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BR124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BR$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BR124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BR124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BT$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BS124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BS$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BS124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BS124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BU$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BT124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BT$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BT124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BT124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BV$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BU124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BU$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BU124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BU124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BW$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BV124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BV$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BV124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BV124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BX$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BW124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BW$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BW124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BW124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BY$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BX124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BX$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BX124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BX124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BZ$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BY124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BY$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BY124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BY124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>CA$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BZ124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BZ$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BZ124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BZ124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>CB$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:CA124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>CA$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:CA124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:CA124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>CC$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:CB124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>CB$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:CB124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:CB124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>CD$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:CC124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>CC$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:CC124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:CC124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>CE$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:CD124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>CD$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:CD124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:CD124))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E125)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>O$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:N125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>N$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:N125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:N125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>P$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:O125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>O$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:O125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:O125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>Q$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:P125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>P$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:P125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:P125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>R$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:Q125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>Q$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:Q125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:Q125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>S$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:R125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>R$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:R125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:R125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>T$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:S125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>S$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:S125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:S125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>U$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:T125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>T$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:T125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:T125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>V$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:U125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>U$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:U125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:U125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>W$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:V125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>V$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:V125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:V125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>X$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:W125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>W$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:W125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:W125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>Y$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:X125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>X$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:X125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:X125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>Z$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:Y125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>Y$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:Y125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:Y125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AA$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:Z125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>Z$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:Z125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:Z125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AB$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AA125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AA$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AA125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AA125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AC$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AB125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AB$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AB125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AB125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AD$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AC125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AC$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AC125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AC125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AE$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AD125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AD$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AD125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AD125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AF$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AE125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AE$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AE125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AE125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AG$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AF125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AF$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AF125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AF125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AH$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AG125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AG$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AG125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AG125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AI$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AH125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AH$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AH125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AH125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AJ$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AI125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AI$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AI125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AI125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AK$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AJ125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AJ$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AJ125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AJ125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AL$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AK125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AK$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AK125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AK125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AM$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AL125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AL$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AL125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AL125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AN$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AM125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AM$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AM125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AM125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AO$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AN125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AN$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AN125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AN125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AP$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AO125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AO$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AO125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AO125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AQ$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AP125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AP$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AP125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AP125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AR$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AQ125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AQ$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AQ125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AQ125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AS$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AR125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AR$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AR125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AR125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AT$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AS125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AS$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AS125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AS125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AU$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AT125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AT$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AT125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AT125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AV$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AU125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AU$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AU125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AU125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AW$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AV125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AV$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AV125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AV125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AX$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AW125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AW$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AW125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AW125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AY$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AX125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AX$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AX125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AX125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AZ$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AY125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AY$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AY125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AY125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BA$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AZ125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AZ$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AZ125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AZ125))))","v":5.2354058858623187},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BB$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BA125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BA$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BA125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BA125))))","v":5.2354058858622636},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BC$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BB125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BB$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BB125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BB125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BD$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BC125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BC$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BC125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BC125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BE$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BD125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BD$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BD125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BD125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BF$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BE125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BE$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BE125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BE125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BG$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BF125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BF$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BF125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BF125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BH$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BG125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BG$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BG125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BG125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BI$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BH125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BH$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BH125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BH125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BJ$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BI125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BI$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BI125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BI125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BK$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BJ125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BJ$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BJ125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BJ125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BL$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BK125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BK$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BK125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BK125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BM$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BL125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BL$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BL125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BL125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BN$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BM125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BM$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BM125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BM125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BO$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BN125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BN$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BN125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BN125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BP$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BO125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BO$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BO125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BO125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BQ$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BP125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BP$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BP125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BP125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BR$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BQ125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BQ$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BQ125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BQ125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BS$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BR125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BR$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BR125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BR125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BT$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BS125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BS$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BS125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BS125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BU$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BT125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BT$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BT125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BT125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BV$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BU125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BU$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BU125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BU125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BW$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BV125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BV$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BV125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BV125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BX$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BW125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BW$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BW125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BW125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BY$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BX125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BX$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BX125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BX125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BZ$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BY125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BY$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BY125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BY125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>CA$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BZ125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BZ$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BZ125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BZ125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>CB$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:CA125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>CA$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:CA125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:CA125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>CC$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:CB125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>CB$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:CB125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:CB125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>CD$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:CC125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>CC$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:CC125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:CC125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>CE$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:CD125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>CD$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:CD125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:CD125))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E123)","v":"Depreciation of asset adjustments - TAB 2013-14"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>M$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:L141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>L$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:L141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:L141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>N$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:M141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>M$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:M141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:M141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>O$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:N141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>N$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:N141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:N141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>P$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:O141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>O$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:O141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:O141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>Q$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:P141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>P$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:P141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:P141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>R$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:Q141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>Q$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:Q141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:Q141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>S$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:R141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>R$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:R141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:R141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>T$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:S141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>S$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:S141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:S141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>U$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:T141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>T$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:T141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:T141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>V$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:U141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>U$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:U141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:U141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>W$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:V141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>V$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:V141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:V141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>X$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:W141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>W$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:W141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:W141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>Y$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:X141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>X$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:X141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:X141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>Z$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:Y141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>Y$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:Y141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:Y141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AA$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:Z141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>Z$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:Z141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:Z141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AB$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AA141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AA$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AA141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AA141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AC$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AB141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AB$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AB141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AB141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AD$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AC141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AC$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AC141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AC141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AE$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AD141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AD$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AD141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AD141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AF$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AE141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AE$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AE141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AE141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AG$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AF141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AF$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AF141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AF141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AH$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AG141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AG$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AG141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AG141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AI$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AH141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AH$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AH141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AH141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AJ$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AI141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AI$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AI141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AI141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AK$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AJ141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AJ$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AJ141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AJ141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AL$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AK141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AK$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AK141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AK141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AM$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AL141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AL$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AL141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AL141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AN$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AM141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AM$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AM141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AM141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AO$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AN141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AN$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AN141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AN141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AP$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AO141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AO$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AO141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AO141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AQ$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AP141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AP$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AP141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AP141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AR$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AQ141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AQ$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AQ141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AQ141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AS$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AR141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AR$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AR141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AR141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AT$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AS141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AS$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AS141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AS141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AU$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AT141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AT$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AT141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AT141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AV$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AU141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AU$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AU141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AU141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AW$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AV141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AV$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AV141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AV141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AX$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AW141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AW$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AW141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AW141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AY$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AX141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AX$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AX141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AX141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>AZ$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AY141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AY$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AY141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AY141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BA$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:AZ141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>AZ$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:AZ141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:AZ141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BB$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BA141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BA$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BA141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BA141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BC$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BB141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BB$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BB141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BB141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BD$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BC141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BC$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BC141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BC141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BE$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BD141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BD$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BD141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BD141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BF$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BE141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BE$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BE141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BE141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BG$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BF141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BF$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BF141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BF141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BH$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BG141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BG$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BG141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BG141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BI$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BH141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BH$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BH141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BH141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BJ$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BI141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BI$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BI141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BI141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BK$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BJ141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BJ$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BJ141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BJ141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BL$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BK141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BK$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BK141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BK141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BM$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BL141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BL$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BL141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BL141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BN$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BM141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BM$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BM141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BM141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BO$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BN141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BN$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BN141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BN141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BP$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BO141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BO$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BO141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BO141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BQ$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BP141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BP$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BP141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BP141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BR$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BQ141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BQ$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BQ141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BQ141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BS$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BR141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BR$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BR141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BR141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BT$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BS141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BS$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BS141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BS141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BU$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BT141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BT$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BT141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BT141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BV$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BU141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BU$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BU141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BU141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BW$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BV141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BV$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BV141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BV141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BX$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BW141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BW$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BW141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BW141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BY$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BX141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BX$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BX141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BX141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>BZ$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BY141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BY$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BY141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BY141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>CA$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:BZ141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>BZ$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:BZ141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:BZ141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>CB$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:CA141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>CA$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:CA141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:CA141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>CC$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:CB141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>CB$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:CB141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:CB141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>CD$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:CC141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>CC$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:CC141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:CC141))))","v":0},{"$f":"IF(OFFSET($G116, -$E122, $E123)=\"n/a\", 0, IF(OFFSET($G119, -$E122, $E123)=\"SL\",\nIF(OFFSET($G116, -$E122, $E123)+$E123>CE$5, IFERROR((OFFSET($G115, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))), 0), OFFSET($G115, -$E122, $E123)-SUM($G141:CD141)),\nIF(OFFSET($G117, -$E122, $E123)+$E123>CD$5, IFERROR(((OFFSET($G115, -$E122, $E123)-SUM($G141:CD141))*OFFSET($G118, -$E122, $E123)/(OFFSET($G116, -$E122, $E123))),0), OFFSET($G115, -$E122, $E123)-SUM($G141:CD141))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E127)","v":"Depreciation of asset adjustments - TAB 2017-18"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>Q$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:P145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>P$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:P145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:P145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>R$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:Q145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>Q$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:Q145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:Q145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>S$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:R145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>R$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:R145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:R145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>T$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:S145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>S$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:S145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:S145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>U$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:T145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>T$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:T145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:T145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>V$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:U145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>U$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:U145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:U145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>W$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:V145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>V$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:V145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:V145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>X$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:W145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>W$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:W145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:W145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>Y$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:X145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>X$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:X145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:X145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>Z$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:Y145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>Y$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:Y145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:Y145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AA$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:Z145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>Z$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:Z145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:Z145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AB$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AA145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AA$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AA145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AA145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AC$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AB145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AB$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AB145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AB145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AD$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AC145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AC$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AC145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AC145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AE$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AD145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AD$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AD145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AD145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AF$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AE145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AE$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AE145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AE145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AG$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AF145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AF$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AF145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AF145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AH$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AG145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AG$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AG145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AG145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AI$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AH145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AH$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AH145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AH145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AJ$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AI145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AI$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AI145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AI145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AK$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AJ145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AJ$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AJ145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AJ145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AL$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AK145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AK$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AK145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AK145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AM$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AL145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AL$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AL145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AL145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AN$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AM145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AM$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AM145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AM145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AO$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AN145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AN$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AN145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AN145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AP$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AO145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AO$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AO145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AO145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AQ$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AP145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AP$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AP145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AP145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AR$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AQ145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AQ$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AQ145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AQ145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AS$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AR145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AR$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AR145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AR145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AT$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AS145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AS$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AS145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AS145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AU$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AT145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AT$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AT145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AT145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AV$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AU145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AU$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AU145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AU145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AW$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AV145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AV$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AV145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AV145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AX$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AW145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AW$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AW145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AW145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AY$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AX145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AX$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AX145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AX145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>AZ$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AY145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AY$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AY145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AY145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BA$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:AZ145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>AZ$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:AZ145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:AZ145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BB$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BA145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BA$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BA145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BA145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BC$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BB145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BB$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BB145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BB145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BD$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BC145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BC$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BC145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BC145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BE$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BD145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BD$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BD145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BD145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BF$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BE145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BE$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BE145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BE145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BG$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BF145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BF$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BF145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BF145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BH$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BG145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BG$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BG145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BG145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BI$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BH145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BH$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BH145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BH145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BJ$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BI145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BI$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BI145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BI145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BK$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BJ145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BJ$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BJ145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BJ145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BL$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BK145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BK$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BK145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BK145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BM$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BL145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BL$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BL145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BL145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BN$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BM145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BM$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BM145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BM145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BO$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BN145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BN$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BN145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BN145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BP$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BO145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BO$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BO145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BO145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BQ$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BP145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BP$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BP145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BP145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BR$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BQ145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BQ$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BQ145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BQ145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BS$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BR145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BR$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BR145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BR145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BT$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BS145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BS$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BS145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BS145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BU$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BT145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BT$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BT145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BT145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BV$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BU145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BU$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BU145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BU145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BW$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BV145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BV$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BV145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BV145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BX$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BW145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BW$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BW145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BW145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BY$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BX145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BX$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BX145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BX145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>BZ$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BY145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BY$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BY145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BY145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>CA$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:BZ145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>BZ$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:BZ145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:BZ145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>CB$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:CA145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>CA$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:CA145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:CA145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>CC$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:CB145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>CB$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:CB145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:CB145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>CD$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:CC145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>CC$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:CC145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:CC145))))","v":0},{"$f":"IF(OFFSET($G120, -$E126, $E127)=\"n/a\", 0, IF(OFFSET($G123, -$E126, $E127)=\"SL\",\nIF(OFFSET($G120, -$E126, $E127)+$E127>CE$5, IFERROR((OFFSET($G119, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))), 0), OFFSET($G119, -$E126, $E127)-SUM($G145:CD145)),\nIF(OFFSET($G121, -$E126, $E127)+$E127>CD$5, IFERROR(((OFFSET($G119, -$E126, $E127)-SUM($G145:CD145))*OFFSET($G122, -$E126, $E127)/(OFFSET($G120, -$E126, $E127))),0), OFFSET($G119, -$E126, $E127)-SUM($G145:CD145))))","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":0},{"$f":"'TAB input'!I$13","v":0},{"$f":"'TAB input'!J$13","v":0},{"$f":"'TAB input'!K$13","v":0},{"$f":"'TAB input'!L$13","v":0},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":2},{"$f":"'TAB input'!T$13","v":2},{"$f":"'TAB input'!U$13","v":2},{"$f":"'TAB input'!V$13","v":2},{"$f":"'TAB input'!W$13","v":2},{"$f":"'TAB input'!X$13","v":2},{"$f":"'TAB input'!Y$13","v":2},{"$f":"'TAB input'!Z$13","v":2},{"$f":"'TAB input'!AA$13","v":2},{"$f":"'TAB input'!AB$13","v":2},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0},{"$f":"'TAB input'!CD$13","v":0},{"$f":"'TAB input'!CE$13","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E171)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,null,null,{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>K$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:J189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>J$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:J189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:J189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>L$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:K189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>K$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:K189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:K189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>M$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:L189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>L$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:L189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:L189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>N$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:M189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>M$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:M189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:M189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>O$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:N189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>N$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:N189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:N189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>P$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:O189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>O$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:O189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:O189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>Q$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:P189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>P$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:P189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:P189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>R$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:Q189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>Q$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:Q189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:Q189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>S$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:R189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>R$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:R189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:R189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>T$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:S189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>S$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:S189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:S189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>U$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:T189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>T$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:T189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:T189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>V$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:U189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>U$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:U189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:U189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>W$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:V189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>V$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:V189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:V189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>X$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:W189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>W$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:W189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:W189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>Y$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:X189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>X$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:X189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:X189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>Z$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:Y189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>Y$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:Y189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:Y189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AA$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:Z189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>Z$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:Z189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:Z189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AB$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AA189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AA$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AA189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AA189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AC$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AB189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AB$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AB189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AB189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AD$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AC189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AC$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AC189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AC189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AE$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AD189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AD$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AD189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AD189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AF$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AE189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AE$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AE189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AE189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AG$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AF189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AF$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AF189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AF189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AH$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AG189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AG$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AG189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AG189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AI$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AH189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AH$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AH189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AH189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AJ$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AI189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AI$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AI189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AI189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AK$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AJ189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AJ$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AJ189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AJ189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AL$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AK189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AK$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AK189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AK189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AM$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AL189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AL$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AL189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AL189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AN$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AM189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AM$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AM189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AM189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AO$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AN189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AN$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AN189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AN189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AP$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AO189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AO$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AO189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AO189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AQ$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AP189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AP$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AP189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AP189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AR$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AQ189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AQ$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AQ189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AQ189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AS$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AR189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AR$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AR189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AR189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AT$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AS189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AS$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AS189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AS189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AU$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AT189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AT$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AT189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AT189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AV$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AU189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AU$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AU189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AU189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AW$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AV189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AV$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AV189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AV189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AX$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AW189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AW$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AW189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AW189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AY$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AX189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AX$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AX189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AX189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>AZ$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AY189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AY$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AY189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AY189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BA$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:AZ189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>AZ$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:AZ189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:AZ189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BB$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BA189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BA$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BA189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BA189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BC$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BB189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BB$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BB189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BB189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BD$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BC189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BC$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BC189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BC189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BE$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BD189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BD$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BD189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BD189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BF$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BE189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BE$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BE189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BE189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BG$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BF189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BF$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BF189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BF189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BH$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BG189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BG$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BG189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BG189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BI$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BH189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BH$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BH189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BH189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BJ$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BI189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BI$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BI189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BI189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BK$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BJ189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BJ$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BJ189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BJ189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BL$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BK189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BK$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BK189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BK189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BM$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BL189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BL$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BL189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BL189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BN$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BM189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BM$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BM189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BM189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BO$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BN189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BN$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BN189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BN189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BP$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BO189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BO$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BO189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BO189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BQ$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BP189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BP$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BP189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BP189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BR$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BQ189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BQ$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BQ189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BQ189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BS$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BR189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BR$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BR189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BR189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BT$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BS189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BS$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BS189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BS189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BU$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BT189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BT$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BT189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BT189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BV$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BU189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BU$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BU189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BU189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BW$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BV189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BV$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BV189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BV189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BX$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BW189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BW$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BW189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BW189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BY$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BX189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BX$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BX189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BX189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>BZ$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BY189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BY$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BY189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BY189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>CA$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:BZ189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>BZ$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:BZ189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:BZ189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>CB$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:CA189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>CA$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:CA189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:CA189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>CC$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:CB189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>CB$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:CB189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:CB189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>CD$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:CC189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>CC$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:CC189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:CC189))))","v":0},{"$f":"IF(OFFSET($G164, -$E170, $E171)=\"n/a\", 0, IF(OFFSET($G167, -$E170, $E171)=\"SL\",\nIF(OFFSET($G164, -$E170, $E171)+$E171>CE$5, IFERROR((OFFSET($G163, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))), 0), OFFSET($G163, -$E170, $E171)-SUM($G189:CD189)),\nIF(OFFSET($G165, -$E170, $E171)+$E171>CD$5, IFERROR(((OFFSET($G163, -$E170, $E171)-SUM($G189:CD189))*OFFSET($G166, -$E170, $E171)/(OFFSET($G164, -$E170, $E171))),0), OFFSET($G163, -$E170, $E171)-SUM($G189:CD189))))","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>H$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:G218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>G$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:G218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:G218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>I$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:H218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>H$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:H218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:H218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>J$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:I218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>I$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:I218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:I218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>K$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:J218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>J$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:J218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:J218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>L$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:K218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>K$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:K218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:K218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>M$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:L218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>L$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:L218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:L218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>N$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:M218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>M$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:M218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:M218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>O$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:N218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>N$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:N218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:N218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>P$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:O218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>O$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:O218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:O218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>Q$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:P218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>P$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:P218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:P218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>R$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:Q218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>Q$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:Q218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:Q218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>S$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:R218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>R$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:R218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:R218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>T$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:S218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>S$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:S218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:S218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>U$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:T218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>T$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:T218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:T218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>V$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:U218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>U$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:U218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:U218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>W$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:V218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>V$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:V218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:V218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>X$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:W218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>W$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:W218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:W218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>Y$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:X218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>X$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:X218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:X218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>Z$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:Y218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>Y$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:Y218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:Y218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AA$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:Z218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>Z$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:Z218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:Z218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AB$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AA218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AA$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AA218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AA218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AC$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AB218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AB$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AB218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AB218))))","v":13.637276368486827},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AD$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AC218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AC$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AC218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AC218))))","v":6.452674267626719},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AE$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AD218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AD$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AD218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AD218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AF$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AE218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AE$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AE218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AE218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AG$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AF218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AF$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AF218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AF218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AH$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AG218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AG$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AG218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AG218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AI$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AH218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AH$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AH218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AH218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AJ$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AI218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AI$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AI218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AI218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AK$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AJ218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AJ$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AJ218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AJ218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AL$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AK218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AK$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AK218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AK218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AM$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AL218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AL$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AL218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AL218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AN$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AM218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AM$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AM218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AM218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AO$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AN218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AN$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AN218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AN218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AP$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AO218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AO$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AO218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AO218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AQ$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AP218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AP$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AP218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AP218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AR$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AQ218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AQ$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AQ218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AQ218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AS$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AR218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AR$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AR218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AR218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AT$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AS218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AS$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AS218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AS218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AU$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AT218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AT$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AT218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AT218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AV$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AU218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AU$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AU218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AU218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AW$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AV218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AV$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AV218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AV218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AX$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AW218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AW$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AW218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AW218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AY$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AX218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AX$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AX218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AX218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>AZ$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AY218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AY$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AY218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AY218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BA$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AZ218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>AZ$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:AZ218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:AZ218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BB$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BA218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BA$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BA218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BA218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BC$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BB218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BB$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BB218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BB218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BD$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BC218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BC$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BC218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BC218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BE$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BD218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BD$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BD218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BD218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BF$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BE218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BE$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BE218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BE218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BG$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BF218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BF$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BF218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BF218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BH$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BG218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BG$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BG218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BG218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BI$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BH218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BH$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BH218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BH218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BJ$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BI218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BI$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BI218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BI218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BK$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BJ218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BJ$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BJ218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BJ218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BL$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BK218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BK$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BK218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BK218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BM$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BL218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BL$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BL218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BL218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BN$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BM218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BM$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BM218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BM218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BO$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BN218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BN$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BN218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BN218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BP$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BO218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BO$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BO218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BO218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BQ$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BP218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BP$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BP218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BP218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BR$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BQ218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BQ$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BQ218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BQ218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BS$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BR218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BR$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BR218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BR218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BT$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BS218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BS$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BS218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BS218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BU$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BT218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BT$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BT218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BT218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BV$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BU218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BU$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BU218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BU218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BW$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BV218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BV$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BV218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BV218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BX$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BW218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BW$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BW218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BW218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BY$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BX218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BX$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BX218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BX218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>BZ$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BY218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BY$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BY218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BY218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>CA$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BZ218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>BZ$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:BZ218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:BZ218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>CB$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:CA218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>CA$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:CA218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:CA218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>CC$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:CB218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>CB$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:CB218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:CB218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>CD$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:CC218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>CC$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:CC218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:CC218))))","v":0},{"$f":"IF(OFFSET($G208, -$E218, $E218)=\"n/a\",0,IF(OFFSET($G215, -$E218, $E218)=\"SL\",\nIF(OFFSET($G208,-$E218,$E218)+$E218>CE$5,IFERROR((OFFSET($G207,-$E218,$E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:CD218)),\nIF(OFFSET($G208,-$E218,$E218)+$E218>CD$5,IFERROR(((OFFSET($G207,-$E218,$E218)-SUM($G218:CD218))*OFFSET($G214, -$E218, $E218)/(OFFSET($G208,-$E218,$E218))),0),OFFSET($G207,-$E218,$E218)-SUM($G218:CD218))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E226)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>P$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:O226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>O$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:O226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:O226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>Q$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:P226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>P$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:P226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:P226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>R$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:Q226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>Q$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:Q226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:Q226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>S$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:R226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>R$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:R226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:R226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>T$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:S226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>S$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:S226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:S226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>U$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:T226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>T$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:T226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:T226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>V$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:U226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>U$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:U226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:U226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>W$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:V226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>V$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:V226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:V226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>X$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:W226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>W$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:W226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:W226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>Y$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:X226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>X$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:X226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:X226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>Z$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:Y226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>Y$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:Y226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:Y226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AA$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:Z226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>Z$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:Z226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:Z226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AB$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AA226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AA$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AA226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AA226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AC$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AB226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AB$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AB226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AB226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AD$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AC226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AC$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AC226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AC226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AE$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AD226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AD$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AD226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AD226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AF$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AE226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AE$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AE226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AE226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AG$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AF226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AF$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AF226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AF226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AH$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AG226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AG$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AG226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AG226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AI$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AH226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AH$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AH226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AH226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AJ$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AI226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AI$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AI226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AI226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AK$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AJ226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AJ$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AJ226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AJ226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AL$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AK226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AK$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AK226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AK226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AM$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AL226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AL$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AL226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AL226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AN$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AM226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AM$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AM226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AM226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AO$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AN226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AN$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AN226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AN226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AP$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AO226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AO$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AO226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AO226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AQ$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AP226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AP$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AP226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AP226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AR$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AQ226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AQ$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AQ226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AQ226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AS$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AR226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AR$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AR226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AR226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AT$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AS226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AS$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AS226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AS226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AU$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AT226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AT$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AT226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AT226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AV$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AU226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AU$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AU226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AU226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AW$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AV226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AV$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AV226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AV226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AX$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AW226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AW$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AW226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AW226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AY$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AX226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AX$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AX226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AX226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>AZ$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AY226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AY$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AY226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AY226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BA$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AZ226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>AZ$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:AZ226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:AZ226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BB$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BA226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BA$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BA226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BA226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BC$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BB226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BB$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BB226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BB226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BD$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BC226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BC$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BC226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BC226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BE$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BD226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BD$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BD226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BD226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BF$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BE226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BE$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BE226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BE226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BG$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BF226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BF$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BF226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BF226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BH$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BG226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BG$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BG226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BG226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BI$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BH226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BH$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BH226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BH226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BJ$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BI226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BI$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BI226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BI226))))","v":1.7295053214307132},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BK$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BJ226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BJ$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BJ226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BJ226))))","v":0.86475266071536794},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BL$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BK226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BK$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BK226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BK226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BM$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BL226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BL$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BL226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BL226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BN$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BM226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BM$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BM226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BM226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BO$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BN226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BN$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BN226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BN226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BP$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BO226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BO$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BO226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BO226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BQ$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BP226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BP$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BP226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BP226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BR$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BQ226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BQ$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BQ226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BQ226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BS$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BR226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BR$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BR226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BR226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BT$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BS226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BS$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BS226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BS226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BU$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BT226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BT$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BT226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BT226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BV$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BU226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BU$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BU226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BU226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BW$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BV226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BV$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BV226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BV226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BX$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BW226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BW$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BW226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BW226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BY$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BX226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BX$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BX226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BX226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>BZ$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BY226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BY$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BY226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BY226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>CA$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BZ226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>BZ$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:BZ226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:BZ226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>CB$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:CA226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>CA$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:CA226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:CA226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>CC$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:CB226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>CB$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:CB226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:CB226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>CD$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:CC226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>CC$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:CC226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:CC226))))","v":0},{"$f":"IF(OFFSET($G216, -$E226, $E226)=\"n/a\",0,IF(OFFSET($G223, -$E226, $E226)=\"SL\",\nIF(OFFSET($G216,-$E226,$E226)+$E226>CE$5,IFERROR((OFFSET($G215,-$E226,$E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:CD226)),\nIF(OFFSET($G217,-$E226,$E226)+$E226>CD$5,IFERROR(((OFFSET($G215,-$E226,$E226)-SUM($G226:CD226))*OFFSET($G222, -$E226, $E226)/(OFFSET($G216,-$E226,$E226))),0),OFFSET($G215,-$E226,$E226)-SUM($G226:CD226))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E233)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>W$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:V251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>V$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:V251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:V251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>X$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:W251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>W$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:W251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:W251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>Y$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:X251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>X$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:X251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:X251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>Z$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:Y251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>Y$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:Y251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:Y251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AA$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:Z251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>Z$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:Z251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:Z251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AB$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AA251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AA$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AA251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AA251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AC$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AB251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AB$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AB251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AB251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AD$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AC251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AC$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AC251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AC251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AE$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AD251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AD$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AD251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AD251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AF$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AE251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AE$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AE251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AE251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AG$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AF251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AF$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AF251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AF251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AH$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AG251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AG$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AG251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AG251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AI$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AH251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AH$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AH251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AH251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AJ$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AI251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AI$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AI251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AI251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AK$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AJ251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AJ$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AJ251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AJ251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AL$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AK251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AK$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AK251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AK251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AM$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AL251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AL$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AL251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AL251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AN$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AM251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AM$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AM251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AM251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AO$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AN251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AN$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AN251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AN251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AP$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AO251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AO$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AO251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AO251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AQ$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AP251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AP$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AP251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AP251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AR$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AQ251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AQ$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AQ251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AQ251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AS$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AR251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AR$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AR251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AR251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AT$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AS251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AS$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AS251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AS251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AU$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AT251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AT$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AT251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AT251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AV$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AU251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AU$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AU251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AU251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AW$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AV251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AV$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AV251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AV251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AX$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AW251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AW$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AW251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AW251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AY$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AX251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AX$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AX251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AX251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>AZ$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AY251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AY$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AY251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AY251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BA$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:AZ251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>AZ$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:AZ251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:AZ251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BB$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BA251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BA$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BA251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BA251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BC$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BB251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BB$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BB251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BB251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BD$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BC251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BC$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BC251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BC251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BE$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BD251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BD$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BD251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BD251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BF$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BE251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BE$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BE251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BE251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BG$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BF251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BF$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BF251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BF251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BH$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BG251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BG$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BG251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BG251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BI$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BH251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BH$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BH251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BH251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BJ$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BI251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BI$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BI251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BI251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BK$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BJ251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BJ$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BJ251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BJ251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BL$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BK251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BK$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BK251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BK251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BM$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BL251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BL$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BL251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BL251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BN$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BM251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BM$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BM251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BM251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BO$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BN251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BN$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BN251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BN251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BP$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BO251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BO$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BO251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BO251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BQ$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BP251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BP$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BP251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BP251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BR$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BQ251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BQ$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BQ251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BQ251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BS$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BR251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BR$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BR251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BR251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BT$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BS251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BS$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BS251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BS251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BU$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BT251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BT$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BT251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BT251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BV$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BU251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BU$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BU251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BU251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BW$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BV251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BV$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BV251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BV251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BX$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BW251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BW$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BW251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BW251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BY$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BX251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BX$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BX251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BX251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>BZ$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BY251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BY$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BY251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BY251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>CA$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:BZ251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>BZ$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:BZ251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:BZ251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>CB$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:CA251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>CA$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:CA251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:CA251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>CC$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:CB251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>CB$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:CB251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:CB251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>CD$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:CC251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>CC$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:CC251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:CC251))))","v":0},{"$f":"IF(OFFSET($G226, -$E232, $E233)=\"n/a\", 0, IF(OFFSET($G229, -$E232, $E233)=\"SL\",\nIF(OFFSET($G226, -$E232, $E233)+$E233>CE$5, IFERROR((OFFSET($G225, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))), 0), OFFSET($G225, -$E232, $E233)-SUM($G251:CD251)),\nIF(OFFSET($G227, -$E232, $E233)+$E233>CD$5, IFERROR(((OFFSET($G225, -$E232, $E233)-SUM($G251:CD251))*OFFSET($G228, -$E232, $E233)/(OFFSET($G226, -$E232, $E233))),0), OFFSET($G225, -$E232, $E233)-SUM($G251:CD251))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E270)","v":"Depreciation of net capex 2010-11"},null,null,null,{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>J$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:I270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>I$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:I270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:I270))))","v":2.0999999999999998E-2},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>K$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:J270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>J$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:J270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:J270))))","v":2.0999999999999998E-2},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>L$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:K270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>K$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:K270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:K270))))","v":2.0999999999999998E-2},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>M$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:L270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>L$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:L270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:L270))))","v":2.0999999999999998E-2},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>N$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:M270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>M$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:M270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:M270))))","v":2.0999999999999998E-2},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>O$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:N270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>N$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:N270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:N270))))","v":2.0999999999999998E-2},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>P$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:O270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>O$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:O270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:O270))))","v":2.0999999999999998E-2},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>Q$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:P270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>P$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:P270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:P270))))","v":2.0999999999999998E-2},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>R$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:Q270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>Q$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:Q270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:Q270))))","v":2.0999999999999998E-2},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>S$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:R270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>R$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:R270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:R270))))","v":2.1000000000000046E-2},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>T$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:S270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>S$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:S270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:S270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>U$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:T270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>T$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:T270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:T270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>V$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:U270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>U$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:U270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:U270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>W$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:V270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>V$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:V270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:V270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>X$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:W270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>W$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:W270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:W270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>Y$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:X270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>X$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:X270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:X270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>Z$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:Y270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>Y$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:Y270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:Y270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AA$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:Z270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>Z$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:Z270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:Z270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AB$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AA270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AA$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AA270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AA270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AC$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AB270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AB$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AB270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AB270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AD$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AC270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AC$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AC270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AC270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AE$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AD270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AD$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AD270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AD270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AF$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AE270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AE$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AE270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AE270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AG$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AF270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AF$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AF270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AF270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AH$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AG270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AG$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AG270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AG270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AI$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AH270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AH$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AH270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AH270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AJ$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AI270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AI$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AI270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AI270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AK$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AJ270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AJ$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AJ270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AJ270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AL$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AK270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AK$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AK270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AK270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AM$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AL270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AL$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AL270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AL270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AN$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AM270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AM$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AM270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AM270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AO$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AN270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AN$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AN270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AN270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AP$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AO270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AO$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AO270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AO270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AQ$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AP270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AP$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AP270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AP270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AR$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AQ270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AQ$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AQ270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AQ270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AS$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AR270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AR$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AR270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AR270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AT$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AS270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AS$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AS270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AS270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AU$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AT270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AT$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AT270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AT270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AV$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AU270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AU$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AU270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AU270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AW$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AV270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AV$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AV270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AV270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AX$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AW270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AW$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AW270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AW270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AY$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AX270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AX$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AX270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AX270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AZ$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AY270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AY$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AY270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AY270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BA$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AZ270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AZ$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AZ270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AZ270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BB$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BA270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BA$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BA270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BA270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BC$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BB270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BB$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BB270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BB270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BD$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BC270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BC$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BC270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BC270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BE$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BD270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BD$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BD270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BD270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BF$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BE270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BE$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BE270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BE270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BG$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BF270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BF$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BF270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BF270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BH$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BG270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BG$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BG270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BG270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BI$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BH270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BH$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BH270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BH270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BJ$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BI270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BI$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BI270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BI270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BK$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BJ270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BJ$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BJ270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BJ270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BL$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BK270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BK$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BK270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BK270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BM$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BL270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BL$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BL270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BL270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BN$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BM270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BM$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BM270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BM270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BO$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BN270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BN$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BN270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BN270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BP$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BO270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BO$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BO270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BO270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BQ$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BP270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BP$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BP270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BP270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BR$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BQ270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BQ$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BQ270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BQ270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BS$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BR270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BR$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BR270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BR270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BT$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BS270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BS$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BS270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BS270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BU$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BT270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BT$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BT270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BT270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BV$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BU270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BU$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BU270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BU270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BW$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BV270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BV$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BV270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BV270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BX$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BW270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BW$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BW270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BW270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BY$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BX270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BX$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BX270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BX270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BZ$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BY270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BY$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BY270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BY270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>CA$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BZ270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BZ$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BZ270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BZ270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>CB$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:CA270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>CA$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:CA270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:CA270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>CC$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:CB270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>CB$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:CB270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:CB270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>CD$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:CC270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>CC$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:CC270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:CC270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>CE$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:CD270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>CD$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:CD270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:CD270))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E276)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>P$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:O276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>O$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:O276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:O276))))","v":0.90497801741330652},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>Q$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:P276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>P$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:P276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:P276))))","v":0.90497801741330652},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>R$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:Q276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>Q$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:Q276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:Q276))))","v":0.90497801741330652},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>S$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:R276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>R$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:R276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:R276))))","v":0.90497801741330652},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>T$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:S276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>S$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:S276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:S276))))","v":0.90497801741330652},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>U$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:T276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>T$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:T276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:T276))))","v":0.90497801741330652},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>V$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:U276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>U$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:U276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:U276))))","v":0.90497801741330652},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>W$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:V276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>V$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:V276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:V276))))","v":0.90497801741330652},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>X$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:W276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>W$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:W276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:W276))))","v":0.90497801741330652},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>Y$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:X276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>X$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:X276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:X276))))","v":0.90497801741330797},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>Z$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:Y276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>Y$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:Y276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:Y276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AA$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:Z276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>Z$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:Z276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:Z276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AB$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AA276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AA$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AA276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AA276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AC$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AB276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AB$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AB276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AB276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AD$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AC276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AC$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AC276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AC276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AE$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AD276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AD$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AD276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AD276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AF$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AE276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AE$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AE276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AE276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AG$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AF276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AF$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AF276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AF276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AH$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AG276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AG$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AG276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AG276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AI$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AH276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AH$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AH276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AH276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AJ$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AI276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AI$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AI276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AI276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AK$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AJ276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AJ$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AJ276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AJ276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AL$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AK276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AK$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AK276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AK276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AM$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AL276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AL$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AL276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AL276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AN$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AM276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AM$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AM276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AM276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AO$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AN276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AN$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AN276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AN276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AP$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AO276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AO$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AO276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AO276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AQ$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AP276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AP$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AP276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AP276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AR$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AQ276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AQ$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AQ276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AQ276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AS$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AR276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AR$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AR276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AR276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AT$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AS276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AS$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AS276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AS276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AU$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AT276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AT$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AT276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AT276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AV$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AU276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AU$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AU276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AU276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AW$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AV276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AV$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AV276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AV276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AX$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AW276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AW$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AW276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AW276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AY$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AX276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AX$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AX276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AX276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>AZ$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AY276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AY$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AY276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AY276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BA$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AZ276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>AZ$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:AZ276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:AZ276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BB$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BA276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BA$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BA276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BA276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BC$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BB276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BB$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BB276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BB276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BD$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BC276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BC$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BC276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BC276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BE$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BD276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BD$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BD276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BD276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BF$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BE276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BE$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BE276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BE276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BG$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BF276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BF$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BF276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BF276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BH$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BG276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BG$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BG276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BG276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BI$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BH276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BH$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BH276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BH276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BJ$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BI276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BI$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BI276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BI276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BK$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BJ276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BJ$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BJ276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BJ276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BL$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BK276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BK$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BK276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BK276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BM$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BL276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BL$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BL276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BL276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BN$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BM276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BM$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BM276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BM276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BO$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BN276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BN$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BN276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BN276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BP$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BO276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BO$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BO276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BO276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BQ$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BP276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BP$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BP276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BP276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BR$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BQ276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BQ$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BQ276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BQ276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BS$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BR276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BR$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BR276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BR276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BT$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BS276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BS$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BS276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BS276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BU$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BT276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BT$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BT276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BT276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BV$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BU276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BU$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BU276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BU276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BW$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BV276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BV$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BV276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BV276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BX$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BW276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BW$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BW276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BW276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BY$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BX276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BX$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BX276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BX276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>BZ$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BY276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BY$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BY276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BY276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>CA$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BZ276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>BZ$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:BZ276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:BZ276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>CB$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:CA276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>CA$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:CA276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:CA276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>CC$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:CB276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>CB$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:CB276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:CB276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>CD$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:CC276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>CC$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:CC276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:CC276))))","v":0},{"$f":"IF(OFFSET($G266, -$E276, $E276)=\"n/a\",0,IF(OFFSET($G273, -$E276, $E276)=\"SL\",\nIF(OFFSET($G266,-$E276,$E276)+$E276>CE$5,IFERROR((OFFSET($G265,-$E276,$E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:CD276)),\nIF(OFFSET($G267,-$E276,$E276)+$E276>CD$5,IFERROR(((OFFSET($G265,-$E276,$E276)-SUM($G276:CD276))*OFFSET($G272, -$E276, $E276)/(OFFSET($G266,-$E276,$E276))),0),OFFSET($G265,-$E276,$E276)-SUM($G276:CD276))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E281)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>U$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:T299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>T$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:T299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:T299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>V$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:U299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>U$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:U299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:U299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>W$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:V299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>V$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:V299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:V299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>X$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:W299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>W$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:W299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:W299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>Y$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:X299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>X$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:X299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:X299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>Z$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:Y299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>Y$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:Y299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:Y299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AA$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:Z299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>Z$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:Z299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:Z299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AB$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AA299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AA$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AA299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AA299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AC$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AB299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AB$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AB299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AB299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AD$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AC299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AC$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AC299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AC299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AE$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AD299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AD$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AD299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AD299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AF$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AE299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AE$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AE299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AE299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AG$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AF299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AF$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AF299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AF299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AH$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AG299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AG$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AG299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AG299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AI$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AH299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AH$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AH299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AH299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AJ$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AI299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AI$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AI299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AI299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AK$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AJ299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AJ$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AJ299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AJ299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AL$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AK299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AK$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AK299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AK299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AM$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AL299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AL$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AL299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AL299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AN$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AM299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AM$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AM299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AM299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AO$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AN299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AN$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AN299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AN299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AP$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AO299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AO$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AO299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AO299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AQ$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AP299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AP$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AP299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AP299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AR$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AQ299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AQ$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AQ299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AQ299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AS$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AR299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AR$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AR299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AR299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AT$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AS299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AS$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AS299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AS299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AU$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AT299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AT$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AT299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AT299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AV$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AU299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AU$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AU299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AU299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AW$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AV299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AV$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AV299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AV299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AX$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AW299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AW$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AW299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AW299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AY$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AX299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AX$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AX299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AX299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>AZ$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AY299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AY$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AY299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AY299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BA$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:AZ299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>AZ$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:AZ299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:AZ299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BB$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BA299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BA$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BA299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BA299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BC$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BB299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BB$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BB299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BB299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BD$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BC299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BC$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BC299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BC299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BE$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BD299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BD$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BD299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BD299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BF$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BE299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BE$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BE299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BE299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BG$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BF299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BF$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BF299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BF299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BH$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BG299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BG$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BG299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BG299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BI$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BH299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BH$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BH299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BH299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BJ$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BI299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BI$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BI299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BI299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BK$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BJ299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BJ$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BJ299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BJ299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BL$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BK299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BK$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BK299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BK299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BM$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BL299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BL$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BL299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BL299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BN$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BM299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BM$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BM299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BM299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BO$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BN299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BN$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BN299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BN299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BP$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BO299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BO$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BO299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BO299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BQ$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BP299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BP$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BP299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BP299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BR$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BQ299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BQ$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BQ299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BQ299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BS$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BR299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BR$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BR299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BR299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BT$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BS299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BS$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BS299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BS299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BU$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BT299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BT$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BT299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BT299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BV$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BU299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BU$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BU299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BU299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BW$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BV299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BV$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BV299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BV299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BX$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BW299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BW$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BW299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BW299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BY$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BX299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BX$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BX299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BX299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>BZ$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BY299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BY$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BY299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BY299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>CA$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:BZ299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>BZ$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:BZ299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:BZ299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>CB$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:CA299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>CA$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:CA299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:CA299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>CC$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:CB299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>CB$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:CB299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:CB299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>CD$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:CC299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>CC$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:CC299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:CC299))))","v":0},{"$f":"IF(OFFSET($G274, -$E280, $E281)=\"n/a\", 0, IF(OFFSET($G277, -$E280, $E281)=\"SL\",\nIF(OFFSET($G274, -$E280, $E281)+$E281>CE$5, IFERROR((OFFSET($G273, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))), 0), OFFSET($G273, -$E280, $E281)-SUM($G299:CD299)),\nIF(OFFSET($G275, -$E280, $E281)+$E281>CD$5, IFERROR(((OFFSET($G273, -$E280, $E281)-SUM($G299:CD299))*OFFSET($G276, -$E280, $E281)/(OFFSET($G274, -$E280, $E281))),0), OFFSET($G273, -$E280, $E281)-SUM($G299:CD299))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E307)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E307)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E307)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E307)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E307)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E307)","v":40.200000000000003},{"$f":"INDEX('TAB input'!N$393:N$442, $E307)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E307)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E307)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E307)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E307)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E307)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E307)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E307)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E307)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E307)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E307)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E307)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E307)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E307)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E307)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E307)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E307)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E307)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E307)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E307)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E320)","v":"Depreciation of asset adjustments - TAB 2010-11"},null,null,null,{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>J$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:I338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>I$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:I338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:I338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>K$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:J338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>J$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:J338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:J338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>L$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:K338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>K$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:K338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:K338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>M$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:L338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>L$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:L338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:L338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>N$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:M338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>M$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:M338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:M338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>O$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:N338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>N$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:N338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:N338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>P$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:O338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>O$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:O338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:O338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>Q$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:P338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>P$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:P338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:P338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>R$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:Q338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>Q$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:Q338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:Q338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>S$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:R338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>R$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:R338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:R338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>T$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:S338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>S$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:S338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:S338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>U$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:T338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>T$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:T338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:T338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>V$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:U338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>U$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:U338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:U338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>W$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:V338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>V$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:V338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:V338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>X$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:W338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>W$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:W338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:W338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>Y$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:X338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>X$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:X338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:X338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>Z$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:Y338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>Y$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:Y338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:Y338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AA$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:Z338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>Z$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:Z338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:Z338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AB$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AA338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AA$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AA338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AA338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AC$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AB338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AB$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AB338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AB338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AD$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AC338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AC$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AC338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AC338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AE$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AD338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AD$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AD338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AD338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AF$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AE338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AE$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AE338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AE338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AG$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AF338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AF$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AF338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AF338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AH$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AG338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AG$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AG338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AG338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AI$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AH338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AH$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AH338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AH338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AJ$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AI338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AI$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AI338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AI338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AK$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AJ338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AJ$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AJ338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AJ338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AL$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AK338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AK$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AK338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AK338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AM$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AL338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AL$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AL338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AL338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AN$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AM338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AM$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AM338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AM338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AO$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AN338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AN$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AN338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AN338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AP$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AO338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AO$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AO338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AO338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AQ$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AP338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AP$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AP338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AP338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AR$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AQ338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AQ$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AQ338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AQ338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AS$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AR338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AR$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AR338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AR338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AT$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AS338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AS$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AS338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AS338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AU$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AT338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AT$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AT338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AT338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AV$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AU338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AU$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AU338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AU338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AW$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AV338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AV$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AV338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AV338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AX$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AW338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AW$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AW338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AW338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AY$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AX338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AX$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AX338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AX338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AZ$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AY338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AY$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AY338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AY338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BA$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:AZ338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AZ$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:AZ338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:AZ338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BB$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BA338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BA$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BA338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BA338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BC$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BB338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BB$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BB338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BB338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BD$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BC338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BC$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BC338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BC338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BE$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BD338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BD$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BD338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BD338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BF$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BE338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BE$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BE338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BE338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BG$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BF338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BF$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BF338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BF338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BH$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BG338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BG$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BG338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BG338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BI$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BH338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BH$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BH338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BH338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BJ$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BI338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BI$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BI338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BI338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BK$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BJ338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BJ$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BJ338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BJ338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BL$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BK338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BK$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BK338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BK338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BM$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BL338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BL$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BL338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BL338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BN$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BM338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BM$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BM338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BM338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BO$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BN338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BN$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BN338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BN338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BP$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BO338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BO$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BO338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BO338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BQ$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BP338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BP$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BP338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BP338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BR$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BQ338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BQ$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BQ338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BQ338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BS$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BR338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BR$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BR338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BR338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BT$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BS338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BS$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BS338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BS338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BU$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BT338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BT$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BT338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BT338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BV$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BU338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BU$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BU338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BU338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BW$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BV338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BV$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BV338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BV338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BX$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BW338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BW$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BW338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BW338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BY$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BX338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BX$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BX338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BX338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BZ$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BY338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BY$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BY338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BY338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>CA$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:BZ338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BZ$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:BZ338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:BZ338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>CB$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:CA338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>CA$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:CA338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:CA338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>CC$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:CB338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>CB$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:CB338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:CB338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>CD$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:CC338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>CC$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:CC338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:CC338))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>CE$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G338:CD338)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>CD$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G338:CD338))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G338:CD338))))","v":0}]
[null,null,null,null,{"$f":"E307+1","v":8},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E357)","v":-0.36523731005496329},{"$f":"INDEX('TAB input'!H$18:H$67, $E357)-INDEX('TAB input'!H$72:H$121, $E357)-INDEX('TAB input'!H$126:H$175, $E357)","v":0.86299999999999999},{"$f":"INDEX('TAB input'!I$18:I$67, $E357)-INDEX('TAB input'!I$72:I$121, $E357)-INDEX('TAB input'!I$126:I$175, $E357)","v":0.14799999999999999},{"$f":"INDEX('TAB input'!J$18:J$67, $E357)-INDEX('TAB input'!J$72:J$121, $E357)-INDEX('TAB input'!J$126:J$175, $E357)","v":4.125},{"$f":"INDEX('TAB input'!K$18:K$67, $E357)-INDEX('TAB input'!K$72:K$121, $E357)-INDEX('TAB input'!K$126:K$175, $E357)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E357)-INDEX('TAB input'!L$72:L$121, $E357)-INDEX('TAB input'!L$126:L$175, $E357)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E357)-INDEX('TAB input'!M$72:M$121, $E357)-INDEX('TAB input'!M$126:M$175, $E357)","v":0.249},{"$f":"INDEX('TAB input'!N$18:N$67, $E357)-INDEX('TAB input'!N$72:N$121, $E357)-INDEX('TAB input'!N$126:N$175, $E357)","v":-5.8767667684358296},{"$f":"INDEX('TAB input'!O$18:O$67, $E357)-INDEX('TAB input'!O$72:O$121, $E357)-INDEX('TAB input'!O$126:O$175, $E357)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E357)-INDEX('TAB input'!P$72:P$121, $E357)-INDEX('TAB input'!P$126:P$175, $E357)","v":2.054357326801401},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E357)-INDEX('TAB input'!Q$72:Q$121, $E357)-INDEX('TAB input'!Q$126:Q$175, $E357)","v":0.66757006000000008},{"$f":"INDEX('TAB input'!R$18:R$67, $E357)-INDEX('TAB input'!R$72:R$121, $E357)-INDEX('TAB input'!R$126:R$175, $E357)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E357)-INDEX('TAB input'!S$72:S$121, $E357)-INDEX('TAB input'!S$126:S$175, $E357)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E357)-INDEX('TAB input'!T$72:T$121, $E357)-INDEX('TAB input'!T$126:T$175, $E357)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E357)-INDEX('TAB input'!U$72:U$121, $E357)-INDEX('TAB input'!U$126:U$175, $E357)","v":-2.5249999999999999},{"$f":"INDEX('TAB input'!V$18:V$67, $E357)-INDEX('TAB input'!V$72:V$121, $E357)-INDEX('TAB input'!V$126:V$175, $E357)","v":7.0151706800000007},{"$f":"INDEX('TAB input'!W$18:W$67, $E357)-INDEX('TAB input'!W$72:W$121, $E357)-INDEX('TAB input'!W$126:W$175, $E357)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E357)-INDEX('TAB input'!X$72:X$121, $E357)-INDEX('TAB input'!X$126:X$175, $E357)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E357)-INDEX('TAB input'!Y$72:Y$121, $E357)-INDEX('TAB input'!Y$126:Y$175, $E357)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E357)-INDEX('TAB input'!Z$72:Z$121, $E357)-INDEX('TAB input'!Z$126:Z$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E357)-INDEX('TAB input'!AA$72:AA$121, $E357)-INDEX('TAB input'!AA$126:AA$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E357)-INDEX('TAB input'!AB$72:AB$121, $E357)-INDEX('TAB input'!AB$126:AB$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E357)-INDEX('TAB input'!AC$72:AC$121, $E357)-INDEX('TAB input'!AC$126:AC$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E357)-INDEX('TAB input'!AD$72:AD$121, $E357)-INDEX('TAB input'!AD$126:AD$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E357)-INDEX('TAB input'!AE$72:AE$121, $E357)-INDEX('TAB input'!AE$126:AE$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E357)-INDEX('TAB input'!AF$72:AF$121, $E357)-INDEX('TAB input'!AF$126:AF$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E357)-INDEX('TAB input'!AG$72:AG$121, $E357)-INDEX('TAB input'!AG$126:AG$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E357)-INDEX('TAB input'!AH$72:AH$121, $E357)-INDEX('TAB input'!AH$126:AH$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E357)-INDEX('TAB input'!AI$72:AI$121, $E357)-INDEX('TAB input'!AI$126:AI$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E357)-INDEX('TAB input'!AJ$72:AJ$121, $E357)-INDEX('TAB input'!AJ$126:AJ$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E357)-INDEX('TAB input'!AK$72:AK$121, $E357)-INDEX('TAB input'!AK$126:AK$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E357)-INDEX('TAB input'!AL$72:AL$121, $E357)-INDEX('TAB input'!AL$126:AL$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E357)-INDEX('TAB input'!AM$72:AM$121, $E357)-INDEX('TAB input'!AM$126:AM$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E357)-INDEX('TAB input'!AN$72:AN$121, $E357)-INDEX('TAB input'!AN$126:AN$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E357)-INDEX('TAB input'!AO$72:AO$121, $E357)-INDEX('TAB input'!AO$126:AO$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E357)-INDEX('TAB input'!AP$72:AP$121, $E357)-INDEX('TAB input'!AP$126:AP$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E357)-INDEX('TAB input'!AQ$72:AQ$121, $E357)-INDEX('TAB input'!AQ$126:AQ$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E357)-INDEX('TAB input'!AR$72:AR$121, $E357)-INDEX('TAB input'!AR$126:AR$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E357)-INDEX('TAB input'!AS$72:AS$121, $E357)-INDEX('TAB input'!AS$126:AS$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E357)-INDEX('TAB input'!AT$72:AT$121, $E357)-INDEX('TAB input'!AT$126:AT$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E357)-INDEX('TAB input'!AU$72:AU$121, $E357)-INDEX('TAB input'!AU$126:AU$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E357)-INDEX('TAB input'!AV$72:AV$121, $E357)-INDEX('TAB input'!AV$126:AV$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E357)-INDEX('TAB input'!AW$72:AW$121, $E357)-INDEX('TAB input'!AW$126:AW$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E357)-INDEX('TAB input'!AX$72:AX$121, $E357)-INDEX('TAB input'!AX$126:AX$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E357)-INDEX('TAB input'!AY$72:AY$121, $E357)-INDEX('TAB input'!AY$126:AY$175, $E357)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E357)-INDEX('TAB input'!AZ$72:AZ$121, $E357)-INDEX('TAB input'!AZ$126:AZ$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E357)-INDEX('TAB input'!BA$72:BA$121, $E357)-INDEX('TAB input'!BA$126:BA$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E357)-INDEX('TAB input'!BB$72:BB$121, $E357)-INDEX('TAB input'!BB$126:BB$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E357)-INDEX('TAB input'!BC$72:BC$121, $E357)-INDEX('TAB input'!BC$126:BC$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E357)-INDEX('TAB input'!BD$72:BD$121, $E357)-INDEX('TAB input'!BD$126:BD$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E357)-INDEX('TAB input'!BE$72:BE$121, $E357)-INDEX('TAB input'!BE$126:BE$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E357)-INDEX('TAB input'!BF$72:BF$121, $E357)-INDEX('TAB input'!BF$126:BF$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E357)-INDEX('TAB input'!BG$72:BG$121, $E357)-INDEX('TAB input'!BG$126:BG$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E357)-INDEX('TAB input'!BH$72:BH$121, $E357)-INDEX('TAB input'!BH$126:BH$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E357)-INDEX('TAB input'!BI$72:BI$121, $E357)-INDEX('TAB input'!BI$126:BI$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E357)-INDEX('TAB input'!BJ$72:BJ$121, $E357)-INDEX('TAB input'!BJ$126:BJ$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E357)-INDEX('TAB input'!BK$72:BK$121, $E357)-INDEX('TAB input'!BK$126:BK$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E357)-INDEX('TAB input'!BL$72:BL$121, $E357)-INDEX('TAB input'!BL$126:BL$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E357)-INDEX('TAB input'!BM$72:BM$121, $E357)-INDEX('TAB input'!BM$126:BM$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E357)-INDEX('TAB input'!BN$72:BN$121, $E357)-INDEX('TAB input'!BN$126:BN$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E357)-INDEX('TAB input'!BO$72:BO$121, $E357)-INDEX('TAB input'!BO$126:BO$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E357)-INDEX('TAB input'!BP$72:BP$121, $E357)-INDEX('TAB input'!BP$126:BP$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E357)-INDEX('TAB input'!BQ$72:BQ$121, $E357)-INDEX('TAB input'!BQ$126:BQ$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E357)-INDEX('TAB input'!BR$72:BR$121, $E357)-INDEX('TAB input'!BR$126:BR$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E357)-INDEX('TAB input'!BS$72:BS$121, $E357)-INDEX('TAB input'!BS$126:BS$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E357)-INDEX('TAB input'!BT$72:BT$121, $E357)-INDEX('TAB input'!BT$126:BT$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E357)-INDEX('TAB input'!BU$72:BU$121, $E357)-INDEX('TAB input'!BU$126:BU$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E357)-INDEX('TAB input'!BV$72:BV$121, $E357)-INDEX('TAB input'!BV$126:BV$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E357)-INDEX('TAB input'!BW$72:BW$121, $E357)-INDEX('TAB input'!BW$126:BW$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E357)-INDEX('TAB input'!BX$72:BX$121, $E357)-INDEX('TAB input'!BX$126:BX$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E357)-INDEX('TAB input'!BY$72:BY$121, $E357)-INDEX('TAB input'!BY$126:BY$175, $E357)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E357)-INDEX('TAB input'!BZ$72:BZ$121, $E357)-INDEX('TAB input'!BZ$126:BZ$175, $E357)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E357)-INDEX('TAB input'!CA$72:CA$121, $E357)-INDEX('TAB input'!CA$126:CA$175, $E357)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E357)-INDEX('TAB input'!CB$72:CB$121, $E357)-INDEX('TAB input'!CB$126:CB$175, $E357)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E357)-INDEX('TAB input'!CC$72:CC$121, $E357)-INDEX('TAB input'!CC$126:CC$175, $E357)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E357)-INDEX('TAB input'!CD$72:CD$121, $E357)-INDEX('TAB input'!CD$126:CD$175, $E357)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E357)-INDEX('TAB input'!CE$72:CE$121, $E357)-INDEX('TAB input'!CE$126:CE$175, $E357)","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E372)","v":"Depreciation of net capex 2012-13"},null,null,null,null,null,{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>L$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:K372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>K$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:K372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:K372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>M$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:L372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>L$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:L372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:L372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>N$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:M372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>M$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:M372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:M372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>O$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:N372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>N$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:N372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:N372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>P$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:O372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>O$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:O372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:O372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>Q$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:P372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>P$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:P372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:P372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>R$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:Q372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>Q$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:Q372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:Q372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>S$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:R372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>R$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:R372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:R372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>T$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:S372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>S$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:S372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:S372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>U$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:T372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>T$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:T372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:T372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>V$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:U372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>U$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:U372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:U372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>W$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:V372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>V$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:V372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:V372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>X$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:W372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>W$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:W372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:W372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>Y$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:X372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>X$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:X372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:X372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>Z$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:Y372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>Y$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:Y372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:Y372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AA$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:Z372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>Z$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:Z372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:Z372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AB$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AA372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AA$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AA372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AA372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AC$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AB372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AB$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AB372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AB372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AD$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AC372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AC$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AC372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AC372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AE$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AD372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AD$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AD372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AD372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AF$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AE372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AE$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AE372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AE372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AG$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AF372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AF$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AF372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AF372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AH$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AG372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AG$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AG372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AG372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AI$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AH372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AH$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AH372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AH372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AJ$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AI372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AI$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AI372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AI372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AK$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AJ372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AJ$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AJ372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AJ372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AL$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AK372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AK$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AK372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AK372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AM$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AL372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AL$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AL372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AL372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AN$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AM372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AM$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AM372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AM372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AO$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AN372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AN$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AN372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AN372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AP$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AO372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AO$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AO372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AO372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AQ$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AP372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AP$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AP372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AP372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AR$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AQ372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AQ$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AQ372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AQ372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AS$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AR372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AR$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AR372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AR372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AT$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AS372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AS$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AS372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AS372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AU$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AT372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AT$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AT372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AT372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AV$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AU372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AU$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AU372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AU372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AW$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AV372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AV$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AV372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AV372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AX$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AW372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AW$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AW372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AW372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AY$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AX372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AX$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AX372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AX372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>AZ$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AY372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AY$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AY372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AY372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BA$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AZ372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>AZ$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:AZ372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:AZ372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BB$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BA372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BA$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BA372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BA372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BC$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BB372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BB$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BB372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BB372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BD$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BC372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BC$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BC372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BC372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BE$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BD372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BD$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BD372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BD372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BF$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BE372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BE$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BE372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BE372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BG$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BF372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BF$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BF372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BF372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BH$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BG372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BG$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BG372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BG372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BI$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BH372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BH$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BH372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BH372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BJ$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BI372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BI$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BI372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BI372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BK$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BJ372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BJ$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BJ372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BJ372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BL$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BK372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BK$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BK372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BK372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BM$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BL372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BL$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BL372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BL372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BN$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BM372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BM$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BM372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BM372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BO$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BN372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BN$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BN372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BN372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BP$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BO372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BO$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BO372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BO372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BQ$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BP372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BP$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BP372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BP372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BR$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BQ372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BQ$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BQ372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BQ372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BS$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BR372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BR$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BR372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BR372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BT$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BS372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BS$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BS372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BS372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BU$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BT372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BT$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BT372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BT372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BV$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BU372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BU$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BU372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BU372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BW$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BV372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BV$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BV372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BV372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BX$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BW372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BW$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BW372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BW372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BY$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BX372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BX$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BX372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BX372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>BZ$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BY372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BY$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BY372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BY372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>CA$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BZ372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>BZ$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:BZ372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:BZ372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>CB$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:CA372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>CA$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:CA372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:CA372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>CC$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:CB372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>CB$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:CB372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:CB372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>CD$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:CC372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>CC$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:CC372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:CC372))))","v":0},{"$f":"IF(OFFSET($G362, -$E372, $E372)=\"n/a\",0,IF(OFFSET($G369, -$E372, $E372)=\"SL\",\nIF(OFFSET($G362,-$E372,$E372)+$E372>CE$5,IFERROR((OFFSET($G361,-$E372,$E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:CD372)),\nIF(OFFSET($G363,-$E372,$E372)+$E372>CD$5,IFERROR(((OFFSET($G361,-$E372,$E372)-SUM($G372:CD372))*OFFSET($G368, -$E372, $E372)/(OFFSET($G362,-$E372,$E372))),0),OFFSET($G361,-$E372,$E372)-SUM($G372:CD372))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E382)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>V$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:U400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>U$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:U400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:U400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>W$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:V400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>V$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:V400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:V400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>X$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:W400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>W$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:W400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:W400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>Y$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:X400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>X$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:X400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:X400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>Z$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:Y400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>Y$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:Y400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:Y400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AA$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:Z400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>Z$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:Z400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:Z400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AB$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AA400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AA$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AA400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AA400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AC$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AB400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AB$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AB400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AB400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AD$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AC400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AC$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AC400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AC400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AE$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AD400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AD$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AD400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AD400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AF$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AE400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AE$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AE400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AE400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AG$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AF400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AF$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AF400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AF400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AH$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AG400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AG$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AG400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AG400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AI$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AH400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AH$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AH400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AH400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AJ$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AI400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AI$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AI400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AI400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AK$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AJ400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AJ$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AJ400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AJ400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AL$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AK400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AK$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AK400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AK400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AM$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AL400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AL$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AL400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AL400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AN$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AM400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AM$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AM400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AM400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AO$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AN400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AN$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AN400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AN400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AP$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AO400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AO$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AO400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AO400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AQ$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AP400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AP$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AP400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AP400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AR$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AQ400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AQ$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AQ400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AQ400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AS$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AR400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AR$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AR400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AR400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AT$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AS400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AS$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AS400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AS400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AU$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AT400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AT$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AT400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AT400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AV$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AU400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AU$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AU400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AU400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AW$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AV400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AV$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AV400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AV400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AX$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AW400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AW$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AW400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AW400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AY$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AX400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AX$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AX400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AX400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AZ$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AY400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AY$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AY400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AY400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BA$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:AZ400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AZ$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:AZ400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:AZ400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BB$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BA400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BA$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BA400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BA400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BC$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BB400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BB$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BB400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BB400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BD$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BC400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BC$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BC400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BC400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BE$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BD400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BD$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BD400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BD400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BF$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BE400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BE$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BE400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BE400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BG$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BF400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BF$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BF400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BF400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BH$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BG400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BG$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BG400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BG400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BI$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BH400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BH$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BH400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BH400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BJ$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BI400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BI$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BI400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BI400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BK$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BJ400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BJ$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BJ400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BJ400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BL$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BK400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BK$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BK400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BK400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BM$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BL400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BL$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BL400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BL400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BN$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BM400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BM$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BM400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BM400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BO$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BN400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BN$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BN400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BN400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BP$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BO400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BO$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BO400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BO400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BQ$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BP400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BP$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BP400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BP400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BR$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BQ400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BQ$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BQ400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BQ400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BS$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BR400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BR$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BR400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BR400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BT$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BS400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BS$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BS400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BS400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BU$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BT400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BT$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BT400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BT400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BV$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BU400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BU$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BU400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BU400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BW$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BV400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BV$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BV400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BV400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BX$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BW400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BW$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BW400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BW400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BY$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BX400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BX$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BX400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BX400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BZ$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BY400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BY$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BY400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BY400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>CA$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:BZ400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BZ$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:BZ400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:BZ400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>CB$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:CA400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>CA$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:CA400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:CA400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>CC$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:CB400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>CB$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:CB400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:CB400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>CD$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:CC400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>CC$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:CC400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:CC400))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>CE$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G400:CD400)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>CD$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G400:CD400))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G400:CD400))))","v":0}]
[null,null,null,null,{"$f":"E418+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E419)","v":"Depreciation of net capex 2009-10"},null,null,{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>I$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:H419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>H$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:H419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:H419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>J$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:I419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>I$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:I419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:I419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>K$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:J419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>J$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:J419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:J419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>L$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:K419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>K$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:K419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:K419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>M$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:L419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>L$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:L419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:L419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>N$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:M419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>M$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:M419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:M419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>O$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:N419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>N$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:N419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:N419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>P$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:O419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>O$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:O419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:O419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>Q$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:P419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>P$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:P419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:P419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>R$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:Q419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>Q$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:Q419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:Q419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>S$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:R419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>R$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:R419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:R419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>T$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:S419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>S$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:S419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:S419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>U$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:T419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>T$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:T419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:T419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>V$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:U419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>U$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:U419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:U419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>W$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:V419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>V$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:V419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:V419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>X$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:W419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>W$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:W419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:W419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>Y$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:X419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>X$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:X419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:X419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>Z$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:Y419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>Y$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:Y419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:Y419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AA$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:Z419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>Z$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:Z419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:Z419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AB$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AA419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AA$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AA419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AA419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AC$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AB419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AB$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AB419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AB419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AD$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AC419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AC$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AC419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AC419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AE$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AD419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AD$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AD419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AD419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AF$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AE419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AE$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AE419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AE419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AG$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AF419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AF$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AF419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AF419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AH$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AG419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AG$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AG419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AG419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AI$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AH419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AH$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AH419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AH419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AJ$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AI419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AI$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AI419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AI419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AK$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AJ419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AJ$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AJ419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AJ419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AL$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AK419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AK$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AK419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AK419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AM$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AL419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AL$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AL419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AL419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AN$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AM419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AM$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AM419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AM419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AO$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AN419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AN$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AN419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AN419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AP$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AO419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AO$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AO419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AO419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AQ$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AP419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AP$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AP419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AP419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AR$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AQ419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AQ$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AQ419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AQ419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AS$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AR419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AR$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AR419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AR419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AT$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AS419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AS$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AS419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AS419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AU$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AT419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AT$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AT419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AT419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AV$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AU419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AU$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AU419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AU419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AW$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AV419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AV$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AV419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AV419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AX$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AW419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AW$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AW419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AW419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AY$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AX419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AX$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AX419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AX419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>AZ$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AY419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AY$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AY419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AY419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BA$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AZ419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>AZ$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:AZ419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:AZ419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BB$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BA419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BA$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BA419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BA419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BC$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BB419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BB$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BB419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BB419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BD$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BC419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BC$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BC419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BC419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BE$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BD419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BD$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BD419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BD419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BF$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BE419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BE$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BE419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BE419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BG$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BF419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BF$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BF419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BF419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BH$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BG419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BG$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BG419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BG419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BI$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BH419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BH$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BH419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BH419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BJ$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BI419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BI$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BI419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BI419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BK$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BJ419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BJ$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BJ419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BJ419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BL$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BK419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BK$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BK419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BK419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BM$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BL419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BL$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BL419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BL419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BN$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BM419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BM$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BM419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BM419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BO$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BN419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BN$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BN419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BN419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BP$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BO419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BO$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BO419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BO419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BQ$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BP419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BP$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BP419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BP419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BR$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BQ419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BQ$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BQ419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BQ419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BS$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BR419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BR$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BR419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BR419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BT$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BS419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BS$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BS419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BS419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BU$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BT419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BT$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BT419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BT419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BV$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BU419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BU$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BU419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BU419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BW$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BV419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BV$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BV419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BV419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BX$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BW419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BW$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BW419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BW419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BY$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BX419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BX$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BX419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BX419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>BZ$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BY419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BY$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BY419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BY419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>CA$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BZ419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>BZ$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:BZ419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:BZ419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>CB$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:CA419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>CA$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:CA419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:CA419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>CC$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:CB419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>CB$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:CB419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:CB419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>CD$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:CC419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>CC$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:CC419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:CC419))))","v":0},{"$f":"IF(OFFSET($G409, -$E419, $E419)=\"n/a\",0,IF(OFFSET($G416, -$E419, $E419)=\"SL\",\nIF(OFFSET($G409,-$E419,$E419)+$E419>CE$5,IFERROR((OFFSET($G408,-$E419,$E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:CD419)),\nIF(OFFSET($G410,-$E419,$E419)+$E419>CD$5,IFERROR(((OFFSET($G408,-$E419,$E419)-SUM($G419:CD419))*OFFSET($G415, -$E419, $E419)/(OFFSET($G409,-$E419,$E419))),0),OFFSET($G408,-$E419,$E419)-SUM($G419:CD419))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E426)","v":"Depreciation of asset adjustments - TAB 2016-17"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>P$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:O444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>O$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:O444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:O444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>Q$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:P444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>P$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:P444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:P444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>R$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:Q444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>Q$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:Q444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:Q444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>S$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:R444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>R$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:R444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:R444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>T$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:S444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>S$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:S444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:S444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>U$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:T444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>T$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:T444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:T444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>V$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:U444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>U$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:U444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:U444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>W$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:V444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>V$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:V444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:V444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>X$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:W444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>W$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:W444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:W444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>Y$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:X444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>X$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:X444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:X444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>Z$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:Y444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>Y$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:Y444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:Y444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AA$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:Z444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>Z$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:Z444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:Z444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AB$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AA444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AA$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AA444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AA444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AC$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AB444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AB$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AB444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AB444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AD$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AC444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AC$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AC444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AC444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AE$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AD444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AD$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AD444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AD444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AF$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AE444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AE$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AE444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AE444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AG$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AF444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AF$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AF444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AF444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AH$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AG444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AG$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AG444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AG444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AI$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AH444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AH$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AH444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AH444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AJ$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AI444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AI$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AI444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AI444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AK$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AJ444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AJ$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AJ444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AJ444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AL$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AK444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AK$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AK444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AK444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AM$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AL444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AL$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AL444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AL444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AN$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AM444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AM$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AM444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AM444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AO$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AN444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AN$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AN444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AN444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AP$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AO444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AO$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AO444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AO444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AQ$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AP444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AP$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AP444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AP444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AR$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AQ444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AQ$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AQ444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AQ444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AS$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AR444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AR$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AR444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AR444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AT$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AS444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AS$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AS444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AS444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AU$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AT444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AT$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AT444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AT444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AV$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AU444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AU$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AU444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AU444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AW$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AV444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AV$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AV444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AV444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AX$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AW444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AW$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AW444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AW444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AY$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AX444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AX$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AX444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AX444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>AZ$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AY444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AY$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AY444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AY444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BA$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:AZ444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>AZ$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:AZ444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:AZ444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BB$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BA444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BA$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BA444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BA444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BC$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BB444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BB$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BB444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BB444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BD$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BC444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BC$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BC444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BC444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BE$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BD444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BD$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BD444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BD444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BF$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BE444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BE$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BE444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BE444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BG$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BF444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BF$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BF444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BF444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BH$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BG444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BG$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BG444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BG444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BI$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BH444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BH$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BH444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BH444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BJ$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BI444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BI$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BI444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BI444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BK$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BJ444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BJ$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BJ444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BJ444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BL$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BK444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BK$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BK444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BK444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BM$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BL444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BL$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BL444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BL444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BN$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BM444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BM$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BM444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BM444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BO$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BN444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BN$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BN444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BN444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BP$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BO444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BO$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BO444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BO444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BQ$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BP444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BP$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BP444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BP444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BR$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BQ444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BQ$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BQ444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BQ444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BS$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BR444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BR$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BR444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BR444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BT$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BS444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BS$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BS444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BS444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BU$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BT444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BT$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BT444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BT444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BV$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BU444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BU$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BU444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BU444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BW$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BV444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BV$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BV444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BV444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BX$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BW444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BW$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BW444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BW444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BY$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BX444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BX$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BX444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BX444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>BZ$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BY444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BY$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BY444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BY444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>CA$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:BZ444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>BZ$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:BZ444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:BZ444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>CB$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:CA444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>CA$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:CA444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:CA444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>CC$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:CB444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>CB$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:CB444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:CB444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>CD$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:CC444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>CC$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:CC444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:CC444))))","v":0},{"$f":"IF(OFFSET($G419, -$E425, $E426)=\"n/a\", 0, IF(OFFSET($G422, -$E425, $E426)=\"SL\",\nIF(OFFSET($G419, -$E425, $E426)+$E426>CE$5, IFERROR((OFFSET($G418, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))), 0), OFFSET($G418, -$E425, $E426)-SUM($G444:CD444)),\nIF(OFFSET($G420, -$E425, $E426)+$E426>CD$5, IFERROR(((OFFSET($G418, -$E425, $E426)-SUM($G444:CD444))*OFFSET($G421, -$E425, $E426)/(OFFSET($G419, -$E425, $E426))),0), OFFSET($G418, -$E425, $E426)-SUM($G444:CD444))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E457)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E457)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E457)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E457)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E457)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E457)","v":"n/a"},{"$f":"INDEX('TAB input'!N$393:N$442, $E457)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E457)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E457)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E457)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E457)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E457)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E457)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E457)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E457)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E457)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E457)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E457)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E457)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E457)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E457)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E457)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E457)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E457)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E457)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E457)","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E471)","v":"Depreciation of net capex 2011-12"},null,null,null,null,{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>K$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:J471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>J$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:J471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:J471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>L$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:K471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>K$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:K471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:K471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>M$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:L471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>L$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:L471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:L471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>N$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:M471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>M$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:M471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:M471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>O$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:N471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>N$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:N471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:N471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>P$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:O471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>O$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:O471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:O471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>Q$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:P471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>P$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:P471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:P471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>R$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:Q471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>Q$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:Q471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:Q471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>S$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:R471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>R$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:R471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:R471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>T$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:S471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>S$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:S471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:S471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>U$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:T471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>T$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:T471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:T471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>V$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:U471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>U$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:U471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:U471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>W$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:V471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>V$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:V471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:V471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>X$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:W471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>W$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:W471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:W471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>Y$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:X471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>X$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:X471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:X471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>Z$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:Y471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>Y$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:Y471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:Y471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AA$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:Z471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>Z$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:Z471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:Z471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AB$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AA471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AA$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AA471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AA471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AC$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AB471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AB$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AB471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AB471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AD$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AC471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AC$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AC471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AC471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AE$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AD471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AD$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AD471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AD471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AF$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AE471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AE$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AE471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AE471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AG$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AF471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AF$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AF471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AF471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AH$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AG471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AG$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AG471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AG471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AI$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AH471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AH$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AH471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AH471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AJ$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AI471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AI$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AI471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AI471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AK$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AJ471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AJ$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AJ471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AJ471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AL$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AK471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AK$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AK471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AK471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AM$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AL471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AL$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AL471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AL471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AN$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AM471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AM$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AM471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AM471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AO$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AN471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AN$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AN471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AN471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AP$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AO471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AO$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AO471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AO471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AQ$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AP471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AP$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AP471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AP471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AR$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AQ471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AQ$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AQ471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AQ471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AS$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AR471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AR$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AR471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AR471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AT$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AS471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AS$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AS471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AS471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AU$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AT471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AT$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AT471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AT471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AV$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AU471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AU$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AU471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AU471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AW$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AV471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AV$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AV471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AV471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AX$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AW471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AW$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AW471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AW471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AY$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AX471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AX$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AX471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AX471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>AZ$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AY471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AY$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AY471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AY471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BA$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AZ471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>AZ$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:AZ471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:AZ471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BB$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BA471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BA$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BA471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BA471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BC$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BB471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BB$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BB471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BB471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BD$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BC471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BC$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BC471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BC471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BE$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BD471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BD$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BD471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BD471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BF$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BE471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BE$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BE471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BE471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BG$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BF471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BF$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BF471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BF471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BH$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BG471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BG$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BG471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BG471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BI$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BH471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BH$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BH471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BH471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BJ$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BI471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BI$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BI471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BI471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BK$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BJ471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BJ$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BJ471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BJ471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BL$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BK471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BK$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BK471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BK471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BM$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BL471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BL$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BL471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BL471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BN$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BM471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BM$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BM471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BM471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BO$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BN471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BN$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BN471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BN471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BP$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BO471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BO$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BO471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BO471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BQ$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BP471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BP$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BP471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BP471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BR$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BQ471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BQ$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BQ471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BQ471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BS$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BR471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BR$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BR471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BR471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BT$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BS471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BS$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BS471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BS471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BU$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BT471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BT$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BT471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BT471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BV$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BU471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BU$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BU471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BU471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BW$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BV471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BV$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BV471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BV471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BX$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BW471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BW$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BW471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BW471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BY$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BX471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BX$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BX471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BX471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>BZ$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BY471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BY$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BY471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BY471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>CA$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BZ471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>BZ$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:BZ471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:BZ471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>CB$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:CA471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>CA$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:CA471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:CA471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>CC$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:CB471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>CB$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:CB471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:CB471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>CD$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:CC471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>CC$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:CC471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:CC471))))","v":0},{"$f":"IF(OFFSET($G461, -$E471, $E471)=\"n/a\",0,IF(OFFSET($G468, -$E471, $E471)=\"SL\",\nIF(OFFSET($G461,-$E471,$E471)+$E471>CE$5,IFERROR((OFFSET($G460,-$E471,$E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:CD471)),\nIF(OFFSET($G462,-$E471,$E471)+$E471>CD$5,IFERROR(((OFFSET($G460,-$E471,$E471)-SUM($G471:CD471))*OFFSET($G467, -$E471, $E471)/(OFFSET($G461,-$E471,$E471))),0),OFFSET($G460,-$E471,$E471)-SUM($G471:CD471))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E469)","v":"Depreciation of asset adjustments - TAB 2009-10"},null,null,{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>I$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:H487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>H$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:H487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:H487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>J$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:I487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>I$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:I487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:I487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>K$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:J487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>J$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:J487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:J487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>L$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:K487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>K$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:K487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:K487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>M$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:L487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>L$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:L487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:L487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>N$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:M487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>M$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:M487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:M487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>O$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:N487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>N$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:N487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:N487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>P$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:O487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>O$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:O487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:O487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>Q$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:P487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>P$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:P487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:P487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>R$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:Q487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>Q$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:Q487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:Q487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>S$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:R487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>R$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:R487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:R487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>T$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:S487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>S$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:S487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:S487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>U$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:T487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>T$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:T487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:T487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>V$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:U487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>U$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:U487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:U487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>W$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:V487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>V$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:V487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:V487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>X$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:W487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>W$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:W487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:W487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>Y$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:X487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>X$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:X487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:X487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>Z$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:Y487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>Y$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:Y487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:Y487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AA$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:Z487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>Z$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:Z487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:Z487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AB$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AA487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AA$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AA487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AA487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AC$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AB487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AB$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AB487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AB487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AD$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AC487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AC$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AC487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AC487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AE$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AD487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AD$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AD487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AD487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AF$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AE487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AE$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AE487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AE487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AG$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AF487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AF$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AF487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AF487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AH$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AG487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AG$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AG487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AG487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AI$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AH487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AH$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AH487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AH487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AJ$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AI487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AI$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AI487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AI487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AK$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AJ487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AJ$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AJ487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AJ487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AL$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AK487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AK$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AK487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AK487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AM$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AL487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AL$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AL487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AL487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AN$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AM487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AM$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AM487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AM487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AO$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AN487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AN$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AN487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AN487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AP$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AO487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AO$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AO487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AO487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AQ$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AP487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AP$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AP487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AP487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AR$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AQ487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AQ$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AQ487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AQ487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AS$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AR487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AR$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AR487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AR487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AT$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AS487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AS$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AS487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AS487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AU$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AT487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AT$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AT487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AT487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AV$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AU487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AU$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AU487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AU487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AW$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AV487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AV$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AV487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AV487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AX$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AW487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AW$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AW487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AW487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AY$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AX487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AX$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AX487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AX487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AZ$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AY487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AY$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AY487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AY487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BA$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:AZ487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AZ$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:AZ487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:AZ487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BB$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BA487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BA$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BA487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BA487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BC$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BB487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BB$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BB487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BB487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BD$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BC487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BC$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BC487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BC487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BE$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BD487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BD$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BD487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BD487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BF$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BE487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BE$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BE487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BE487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BG$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BF487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BF$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BF487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BF487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BH$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BG487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BG$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BG487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BG487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BI$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BH487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BH$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BH487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BH487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BJ$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BI487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BI$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BI487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BI487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BK$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BJ487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BJ$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BJ487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BJ487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BL$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BK487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BK$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BK487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BK487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BM$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BL487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BL$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BL487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BL487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BN$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BM487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BM$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BM487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BM487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BO$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BN487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BN$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BN487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BN487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BP$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BO487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BO$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BO487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BO487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BQ$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BP487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BP$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BP487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BP487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BR$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BQ487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BQ$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BQ487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BQ487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BS$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BR487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BR$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BR487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BR487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BT$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BS487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BS$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BS487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BS487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BU$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BT487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BT$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BT487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BT487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BV$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BU487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BU$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BU487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BU487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BW$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BV487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BV$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BV487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BV487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BX$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BW487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BW$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BW487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BW487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BY$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BX487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BX$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BX487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BX487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BZ$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BY487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BY$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BY487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BY487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>CA$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:BZ487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BZ$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:BZ487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:BZ487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>CB$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:CA487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>CA$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:CA487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:CA487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>CC$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:CB487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>CB$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:CB487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:CB487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>CD$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:CC487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>CC$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:CC487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:CC487))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>CE$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G487:CD487)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>CD$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G487:CD487))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G487:CD487))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E507","v":"Asset class 11"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E507, 'TAB input'!$D$18:$D$67, 0))","v":"Buildings-Pre 2020"}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E531)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>U$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:T531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>T$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:T531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:T531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>V$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:U531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>U$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:U531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:U531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>W$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:V531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>V$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:V531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:V531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>X$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:W531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>W$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:W531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:W531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>Y$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:X531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>X$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:X531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:X531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>Z$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:Y531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>Y$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:Y531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:Y531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AA$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:Z531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>Z$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:Z531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:Z531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AB$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AA531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AA$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AA531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AA531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AC$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AB531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AB$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AB531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AB531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AD$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AC531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AC$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AC531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AC531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AE$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AD531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AD$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AD531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AD531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AF$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AE531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AE$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AE531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AE531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AG$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AF531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AF$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AF531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AF531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AH$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AG531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AG$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AG531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AG531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AI$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AH531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AH$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AH531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AH531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AJ$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AI531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AI$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AI531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AI531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AK$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AJ531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AJ$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AJ531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AJ531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AL$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AK531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AK$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AK531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AK531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AM$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AL531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AL$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AL531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AL531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AN$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AM531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AM$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AM531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AM531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AO$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AN531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AN$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AN531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AN531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AP$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AO531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AO$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AO531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AO531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AQ$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AP531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AP$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AP531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AP531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AR$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AQ531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AQ$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AQ531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AQ531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AS$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AR531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AR$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AR531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AR531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AT$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AS531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AS$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AS531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AS531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AU$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AT531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AT$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AT531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AT531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AV$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AU531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AU$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AU531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AU531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AW$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AV531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AV$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AV531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AV531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AX$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AW531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AW$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AW531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AW531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AY$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AX531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AX$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AX531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AX531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>AZ$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AY531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AY$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AY531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AY531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BA$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AZ531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>AZ$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:AZ531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:AZ531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BB$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BA531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BA$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BA531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BA531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BC$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BB531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BB$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BB531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BB531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BD$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BC531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BC$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BC531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BC531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BE$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BD531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BD$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BD531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BD531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BF$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BE531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BE$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BE531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BE531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BG$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BF531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BF$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BF531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BF531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BH$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BG531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BG$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BG531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BG531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BI$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BH531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BH$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BH531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BH531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BJ$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BI531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BI$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BI531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BI531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BK$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BJ531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BJ$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BJ531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BJ531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BL$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BK531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BK$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BK531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BK531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BM$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BL531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BL$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BL531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BL531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BN$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BM531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BM$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BM531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BM531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BO$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BN531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BN$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BN531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BN531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BP$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BO531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BO$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BO531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BO531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BQ$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BP531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BP$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BP531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BP531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BR$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BQ531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BQ$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BQ531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BQ531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BS$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BR531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BR$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BR531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BR531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BT$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BS531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BS$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BS531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BS531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BU$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BT531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BT$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BT531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BT531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BV$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BU531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BU$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BU531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BU531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BW$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BV531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BV$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BV531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BV531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BX$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BW531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BW$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BW531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BW531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BY$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BX531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BX$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BX531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BX531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>BZ$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BY531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BY$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BY531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BY531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>CA$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BZ531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>BZ$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:BZ531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:BZ531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>CB$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:CA531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>CA$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:CA531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:CA531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>CC$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:CB531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>CB$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:CB531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:CB531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>CD$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:CC531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>CC$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:CC531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:CC531))))","v":0},{"$f":"IF(OFFSET($G521, -$E531, $E531)=\"n/a\",0,IF(OFFSET($G528, -$E531, $E531)=\"SL\",\nIF(OFFSET($G521,-$E531,$E531)+$E531>CE$5,IFERROR((OFFSET($G520,-$E531,$E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:CD531)),\nIF(OFFSET($G522,-$E531,$E531)+$E531>CD$5,IFERROR(((OFFSET($G520,-$E531,$E531)-SUM($G531:CD531))*OFFSET($G527, -$E531, $E531)/(OFFSET($G521,-$E531,$E531))),0),OFFSET($G520,-$E531,$E531)-SUM($G531:CD531))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E532)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>V$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:U550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>U$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:U550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:U550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>W$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:V550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>V$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:V550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:V550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>X$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:W550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>W$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:W550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:W550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>Y$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:X550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>X$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:X550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:X550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>Z$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:Y550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>Y$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:Y550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:Y550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AA$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:Z550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>Z$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:Z550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:Z550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AB$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AA550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AA$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AA550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AA550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AC$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AB550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AB$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AB550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AB550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AD$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AC550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AC$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AC550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AC550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AE$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AD550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AD$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AD550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AD550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AF$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AE550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AE$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AE550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AE550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AG$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AF550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AF$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AF550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AF550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AH$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AG550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AG$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AG550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AG550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AI$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AH550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AH$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AH550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AH550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AJ$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AI550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AI$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AI550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AI550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AK$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AJ550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AJ$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AJ550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AJ550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AL$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AK550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AK$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AK550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AK550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AM$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AL550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AL$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AL550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AL550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AN$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AM550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AM$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AM550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AM550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AO$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AN550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AN$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AN550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AN550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AP$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AO550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AO$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AO550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AO550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AQ$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AP550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AP$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AP550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AP550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AR$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AQ550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AQ$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AQ550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AQ550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AS$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AR550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AR$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AR550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AR550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AT$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AS550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AS$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AS550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AS550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AU$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AT550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AT$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AT550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AT550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AV$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AU550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AU$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AU550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AU550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AW$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AV550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AV$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AV550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AV550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AX$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AW550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AW$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AW550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AW550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AY$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AX550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AX$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AX550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AX550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>AZ$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AY550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AY$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AY550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AY550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BA$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:AZ550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>AZ$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:AZ550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:AZ550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BB$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BA550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BA$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BA550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BA550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BC$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BB550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BB$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BB550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BB550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BD$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BC550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BC$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BC550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BC550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BE$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BD550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BD$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BD550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BD550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BF$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BE550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BE$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BE550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BE550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BG$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BF550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BF$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BF550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BF550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BH$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BG550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BG$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BG550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BG550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BI$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BH550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BH$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BH550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BH550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BJ$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BI550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BI$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BI550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BI550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BK$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BJ550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BJ$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BJ550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BJ550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BL$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BK550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BK$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BK550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BK550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BM$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BL550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BL$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BL550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BL550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BN$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BM550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BM$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BM550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BM550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BO$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BN550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BN$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BN550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BN550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BP$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BO550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BO$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BO550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BO550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BQ$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BP550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BP$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BP550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BP550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BR$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BQ550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BQ$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BQ550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BQ550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BS$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BR550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BR$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BR550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BR550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BT$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BS550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BS$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BS550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BS550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BU$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BT550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BT$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BT550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BT550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BV$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BU550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BU$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BU550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BU550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BW$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BV550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BV$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BV550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BV550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BX$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BW550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BW$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BW550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BW550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BY$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BX550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BX$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BX550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BX550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>BZ$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BY550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BY$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BY550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BY550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>CA$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:BZ550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>BZ$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:BZ550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:BZ550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>CB$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:CA550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>CA$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:CA550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:CA550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>CC$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:CB550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>CB$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:CB550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:CB550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>CD$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:CC550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>CC$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:CC550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:CC550))))","v":0},{"$f":"IF(OFFSET($G525, -$E531, $E532)=\"n/a\", 0, IF(OFFSET($G528, -$E531, $E532)=\"SL\",\nIF(OFFSET($G525, -$E531, $E532)+$E532>CE$5, IFERROR((OFFSET($G524, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))), 0), OFFSET($G524, -$E531, $E532)-SUM($G550:CD550)),\nIF(OFFSET($G526, -$E531, $E532)+$E532>CD$5, IFERROR(((OFFSET($G524, -$E531, $E532)-SUM($G550:CD550))*OFFSET($G527, -$E531, $E532)/(OFFSET($G525, -$E531, $E532))),0), OFFSET($G524, -$E531, $E532)-SUM($G550:CD550))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E570)","v":"Depreciation of net capex 2010-11"},null,null,null,{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>J$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:I570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>I$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:I570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:I570))))","v":0.79239999999999999},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>K$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:J570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>J$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:J570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:J570))))","v":0.79239999999999999},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>L$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:K570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>K$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:K570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:K570))))","v":0.79239999999999999},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>M$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:L570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>L$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:L570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:L570))))","v":0.79239999999999999},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>N$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:M570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>M$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:M570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:M570))))","v":0.79239999999999999},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>O$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:N570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>N$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:N570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:N570))))","v":0.79239999999999999},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>P$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:O570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>O$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:O570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:O570))))","v":0.79239999999999999},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>Q$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:P570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>P$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:P570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:P570))))","v":0.79239999999999999},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>R$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:Q570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>Q$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:Q570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:Q570))))","v":0.79239999999999999},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>S$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:R570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>R$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:R570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:R570))))","v":0.79239999999999999},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>T$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:S570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>S$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:S570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:S570))))","v":0.79239999999999999},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>U$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:T570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>T$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:T570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:T570))))","v":0.79239999999999999},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>V$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:U570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>U$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:U570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:U570))))","v":0.79239999999999999},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>W$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:V570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>V$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:V570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:V570))))","v":0.79239999999999999},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>X$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:W570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>W$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:W570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:W570))))","v":0.79239999999999888},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>Y$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:X570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>X$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:X570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:X570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>Z$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:Y570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>Y$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:Y570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:Y570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AA$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:Z570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>Z$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:Z570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:Z570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AB$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AA570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AA$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AA570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AA570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AC$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AB570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AB$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AB570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AB570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AD$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AC570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AC$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AC570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AC570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AE$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AD570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AD$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AD570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AD570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AF$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AE570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AE$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AE570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AE570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AG$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AF570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AF$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AF570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AF570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AH$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AG570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AG$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AG570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AG570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AI$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AH570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AH$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AH570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AH570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AJ$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AI570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AI$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AI570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AI570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AK$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AJ570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AJ$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AJ570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AJ570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AL$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AK570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AK$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AK570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AK570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AM$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AL570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AL$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AL570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AL570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AN$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AM570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AM$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AM570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AM570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AO$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AN570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AN$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AN570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AN570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AP$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AO570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AO$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AO570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AO570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AQ$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AP570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AP$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AP570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AP570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AR$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AQ570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AQ$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AQ570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AQ570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AS$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AR570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AR$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AR570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AR570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AT$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AS570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AS$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AS570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AS570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AU$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AT570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AT$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AT570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AT570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AV$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AU570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AU$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AU570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AU570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AW$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AV570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AV$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AV570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AV570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AX$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AW570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AW$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AW570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AW570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AY$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AX570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AX$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AX570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AX570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>AZ$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AY570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AY$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AY570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AY570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BA$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AZ570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>AZ$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:AZ570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:AZ570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BB$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BA570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BA$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BA570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BA570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BC$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BB570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BB$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BB570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BB570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BD$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BC570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BC$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BC570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BC570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BE$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BD570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BD$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BD570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BD570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BF$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BE570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BE$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BE570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BE570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BG$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BF570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BF$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BF570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BF570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BH$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BG570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BG$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BG570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BG570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BI$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BH570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BH$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BH570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BH570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BJ$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BI570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BI$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BI570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BI570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BK$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BJ570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BJ$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BJ570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BJ570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BL$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BK570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BK$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BK570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BK570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BM$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BL570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BL$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BL570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BL570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BN$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BM570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BM$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BM570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BM570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BO$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BN570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BN$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BN570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BN570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BP$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BO570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BO$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BO570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BO570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BQ$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BP570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BP$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BP570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BP570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BR$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BQ570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BQ$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BQ570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BQ570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BS$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BR570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BR$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BR570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BR570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BT$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BS570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BS$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BS570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BS570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BU$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BT570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BT$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BT570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BT570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BV$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BU570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BU$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BU570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BU570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BW$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BV570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BV$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BV570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BV570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BX$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BW570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BW$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BW570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BW570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BY$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BX570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BX$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BX570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BX570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>BZ$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BY570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BY$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BY570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BY570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>CA$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BZ570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>BZ$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:BZ570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:BZ570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>CB$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:CA570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>CA$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:CA570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:CA570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>CC$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:CB570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>CB$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:CB570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:CB570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>CD$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:CC570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>CC$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:CC570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:CC570))))","v":0},{"$f":"IF(OFFSET($G560, -$E570, $E570)=\"n/a\",0,IF(OFFSET($G567, -$E570, $E570)=\"SL\",\nIF(OFFSET($G560,-$E570,$E570)+$E570>CE$5,IFERROR((OFFSET($G559,-$E570,$E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:CD570)),\nIF(OFFSET($G561,-$E570,$E570)+$E570>CD$5,IFERROR(((OFFSET($G559,-$E570,$E570)-SUM($G570:CD570))*OFFSET($G566, -$E570, $E570)/(OFFSET($G560,-$E570,$E570))),0),OFFSET($G559,-$E570,$E570)-SUM($G570:CD570))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E575)","v":"Depreciation of asset adjustments - TAB 2015-16"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>O$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:N593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>N$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:N593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:N593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>P$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:O593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>O$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:O593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:O593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>Q$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:P593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>P$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:P593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:P593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>R$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:Q593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>Q$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:Q593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:Q593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>S$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:R593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>R$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:R593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:R593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>T$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:S593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>S$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:S593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:S593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>U$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:T593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>T$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:T593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:T593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>V$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:U593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>U$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:U593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:U593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>W$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:V593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>V$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:V593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:V593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>X$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:W593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>W$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:W593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:W593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>Y$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:X593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>X$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:X593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:X593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>Z$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:Y593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>Y$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:Y593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:Y593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AA$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:Z593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>Z$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:Z593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:Z593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AB$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AA593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AA$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AA593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AA593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AC$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AB593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AB$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AB593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AB593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AD$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AC593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AC$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AC593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AC593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AE$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AD593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AD$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AD593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AD593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AF$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AE593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AE$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AE593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AE593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AG$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AF593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AF$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AF593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AF593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AH$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AG593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AG$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AG593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AG593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AI$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AH593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AH$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AH593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AH593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AJ$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AI593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AI$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AI593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AI593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AK$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AJ593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AJ$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AJ593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AJ593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AL$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AK593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AK$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AK593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AK593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AM$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AL593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AL$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AL593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AL593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AN$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AM593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AM$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AM593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AM593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AO$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AN593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AN$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AN593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AN593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AP$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AO593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AO$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AO593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AO593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AQ$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AP593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AP$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AP593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AP593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AR$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AQ593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AQ$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AQ593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AQ593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AS$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AR593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AR$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AR593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AR593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AT$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AS593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AS$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AS593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AS593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AU$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AT593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AT$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AT593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AT593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AV$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AU593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AU$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AU593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AU593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AW$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AV593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AV$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AV593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AV593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AX$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AW593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AW$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AW593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AW593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AY$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AX593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AX$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AX593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AX593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>AZ$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AY593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AY$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AY593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AY593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BA$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:AZ593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>AZ$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:AZ593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:AZ593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BB$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BA593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BA$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BA593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BA593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BC$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BB593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BB$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BB593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BB593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BD$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BC593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BC$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BC593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BC593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BE$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BD593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BD$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BD593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BD593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BF$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BE593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BE$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BE593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BE593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BG$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BF593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BF$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BF593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BF593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BH$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BG593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BG$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BG593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BG593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BI$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BH593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BH$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BH593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BH593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BJ$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BI593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BI$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BI593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BI593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BK$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BJ593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BJ$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BJ593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BJ593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BL$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BK593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BK$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BK593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BK593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BM$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BL593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BL$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BL593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BL593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BN$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BM593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BM$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BM593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BM593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BO$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BN593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BN$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BN593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BN593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BP$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BO593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BO$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BO593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BO593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BQ$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BP593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BP$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BP593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BP593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BR$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BQ593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BQ$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BQ593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BQ593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BS$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BR593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BR$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BR593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BR593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BT$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BS593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BS$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BS593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BS593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BU$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BT593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BT$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BT593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BT593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BV$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BU593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BU$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BU593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BU593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BW$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BV593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BV$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BV593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BV593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BX$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BW593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BW$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BW593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BW593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BY$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BX593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BX$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BX593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BX593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>BZ$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BY593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BY$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BY593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BY593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>CA$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:BZ593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>BZ$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:BZ593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:BZ593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>CB$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:CA593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>CA$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:CA593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:CA593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>CC$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:CB593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>CB$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:CB593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:CB593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>CD$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:CC593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>CC$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:CC593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:CC593))))","v":0},{"$f":"IF(OFFSET($G568, -$E574, $E575)=\"n/a\", 0, IF(OFFSET($G571, -$E574, $E575)=\"SL\",\nIF(OFFSET($G568, -$E574, $E575)+$E575>CE$5, IFERROR((OFFSET($G567, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))), 0), OFFSET($G567, -$E574, $E575)-SUM($G593:CD593)),\nIF(OFFSET($G569, -$E574, $E575)+$E575>CD$5, IFERROR(((OFFSET($G567, -$E574, $E575)-SUM($G593:CD593))*OFFSET($G570, -$E574, $E575)/(OFFSET($G568, -$E574, $E575))),0), OFFSET($G567, -$E574, $E575)-SUM($G593:CD593))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E607)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E607)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E607)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E607)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E607)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E607)","v":15},{"$f":"INDEX('TAB input'!N$340:N$389, $E607)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E607)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E607)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E607)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E607)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E607)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E607)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E607)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E607)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E607)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E607)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E607)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E607)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E607)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E607)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E607)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E607)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E607)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E607)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E607)","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E631)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>U$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:T631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>T$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:T631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:T631))))","v":0.38771582688253875},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>V$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:U631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>U$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:U631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:U631))))","v":0.33602038329820022},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>W$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:V631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>V$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:V631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:V631))))","v":0.29121766552510686},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>X$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:W631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>W$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:W631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:W631))))","v":0.25238864345509265},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>Y$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:X631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>X$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:X631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:X631))))","v":0.21873682432774696},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>Z$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:Y631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>Y$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:Y631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:Y631))))","v":0.18957191441738072},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AA$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:Z631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>Z$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:Z631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:Z631))))","v":0.16429565916172997},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AB$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AA631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AA$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AA631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AA631))))","v":0.1423895712734993},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AC$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AB631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AB$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AB631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AB631))))","v":0.12340429510369939},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AD$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AC631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AC$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AC631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AC631))))","v":0.10695038908987282},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AE$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AD631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AD$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AD631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AD631))))","v":0.69517752908417352},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AF$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AE631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AE$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AE631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AE631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AG$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AF631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AF$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AF631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AF631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AH$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AG631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AG$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AG631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AG631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AI$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AH631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AH$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AH631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AH631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AJ$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AI631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AI$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AI631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AI631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AK$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AJ631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AJ$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AJ631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AJ631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AL$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AK631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AK$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AK631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AK631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AM$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AL631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AL$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AL631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AL631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AN$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AM631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AM$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AM631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AM631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AO$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AN631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AN$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AN631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AN631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AP$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AO631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AO$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AO631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AO631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AQ$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AP631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AP$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AP631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AP631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AR$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AQ631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AQ$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AQ631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AQ631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AS$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AR631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AR$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AR631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AR631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AT$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AS631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AS$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AS631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AS631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AU$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AT631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AT$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AT631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AT631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AV$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AU631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AU$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AU631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AU631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AW$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AV631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AV$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AV631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AV631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AX$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AW631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AW$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AW631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AW631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AY$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AX631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AX$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AX631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AX631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>AZ$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AY631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AY$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AY631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AY631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BA$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AZ631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>AZ$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:AZ631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:AZ631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BB$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BA631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BA$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BA631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BA631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BC$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BB631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BB$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BB631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BB631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BD$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BC631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BC$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BC631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BC631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BE$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BD631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BD$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BD631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BD631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BF$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BE631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BE$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BE631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BE631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BG$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BF631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BF$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BF631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BF631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BH$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BG631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BG$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BG631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BG631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BI$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BH631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BH$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BH631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BH631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BJ$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BI631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BI$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BI631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BI631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BK$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BJ631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BJ$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BJ631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BJ631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BL$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BK631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BK$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BK631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BK631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BM$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BL631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BL$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BL631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BL631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BN$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BM631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BM$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BM631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BM631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BO$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BN631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BN$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BN631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BN631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BP$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BO631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BO$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BO631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BO631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BQ$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BP631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BP$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BP631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BP631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BR$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BQ631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BQ$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BQ631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BQ631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BS$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BR631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BR$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BR631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BR631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BT$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BS631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BS$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BS631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BS631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BU$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BT631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BT$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BT631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BT631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BV$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BU631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BU$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BU631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BU631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BW$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BV631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BV$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BV631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BV631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BX$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BW631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BW$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BW631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BW631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BY$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BX631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BX$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BX631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BX631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>BZ$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BY631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BY$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BY631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BY631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>CA$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BZ631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>BZ$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:BZ631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:BZ631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>CB$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:CA631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>CA$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:CA631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:CA631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>CC$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:CB631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>CB$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:CB631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:CB631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>CD$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:CC631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>CC$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:CC631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:CC631))))","v":0},{"$f":"IF(OFFSET($G621, -$E631, $E631)=\"n/a\",0,IF(OFFSET($G628, -$E631, $E631)=\"SL\",\nIF(OFFSET($G621,-$E631,$E631)+$E631>CE$5,IFERROR((OFFSET($G620,-$E631,$E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:CD631)),\nIF(OFFSET($G622,-$E631,$E631)+$E631>CD$5,IFERROR(((OFFSET($G620,-$E631,$E631)-SUM($G631:CD631))*OFFSET($G627, -$E631, $E631)/(OFFSET($G621,-$E631,$E631))),0),OFFSET($G620,-$E631,$E631)-SUM($G631:CD631))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E629)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>S$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:R647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>R$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:R647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:R647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>T$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:S647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>S$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:S647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:S647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>U$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:T647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>T$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:T647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:T647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>V$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:U647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>U$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:U647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:U647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>W$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:V647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>V$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:V647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:V647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>X$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:W647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>W$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:W647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:W647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>Y$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:X647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>X$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:X647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:X647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>Z$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:Y647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>Y$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:Y647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:Y647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AA$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:Z647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>Z$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:Z647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:Z647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AB$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AA647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AA$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AA647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AA647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AC$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AB647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AB$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AB647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AB647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AD$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AC647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AC$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AC647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AC647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AE$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AD647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AD$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AD647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AD647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AF$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AE647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AE$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AE647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AE647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AG$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AF647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AF$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AF647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AF647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AH$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AG647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AG$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AG647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AG647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AI$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AH647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AH$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AH647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AH647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AJ$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AI647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AI$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AI647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AI647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AK$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AJ647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AJ$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AJ647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AJ647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AL$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AK647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AK$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AK647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AK647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AM$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AL647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AL$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AL647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AL647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AN$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AM647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AM$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AM647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AM647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AO$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AN647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AN$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AN647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AN647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AP$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AO647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AO$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AO647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AO647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AQ$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AP647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AP$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AP647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AP647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AR$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AQ647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AQ$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AQ647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AQ647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AS$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AR647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AR$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AR647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AR647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AT$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AS647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AS$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AS647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AS647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AU$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AT647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AT$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AT647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AT647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AV$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AU647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AU$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AU647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AU647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AW$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AV647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AV$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AV647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AV647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AX$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AW647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AW$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AW647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AW647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AY$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AX647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AX$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AX647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AX647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>AZ$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AY647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AY$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AY647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AY647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BA$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:AZ647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>AZ$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:AZ647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:AZ647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BB$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BA647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BA$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BA647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BA647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BC$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BB647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BB$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BB647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BB647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BD$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BC647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BC$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BC647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BC647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BE$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BD647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BD$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BD647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BD647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BF$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BE647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BE$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BE647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BE647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BG$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BF647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BF$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BF647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BF647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BH$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BG647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BG$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BG647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BG647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BI$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BH647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BH$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BH647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BH647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BJ$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BI647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BI$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BI647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BI647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BK$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BJ647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BJ$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BJ647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BJ647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BL$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BK647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BK$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BK647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BK647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BM$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BL647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BL$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BL647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BL647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BN$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BM647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BM$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BM647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BM647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BO$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BN647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BN$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BN647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BN647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BP$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BO647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BO$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BO647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BO647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BQ$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BP647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BP$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BP647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BP647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BR$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BQ647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BQ$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BQ647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BQ647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BS$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BR647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BR$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BR647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BR647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BT$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BS647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BS$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BS647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BS647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BU$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BT647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BT$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BT647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BT647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BV$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BU647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BU$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BU647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BU647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BW$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BV647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BV$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BV647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BV647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BX$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BW647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BW$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BW647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BW647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BY$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BX647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BX$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BX647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BX647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>BZ$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BY647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BY$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BY647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BY647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>CA$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:BZ647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>BZ$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:BZ647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:BZ647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>CB$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:CA647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>CA$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:CA647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:CA647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>CC$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:CB647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>CB$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:CB647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:CB647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>CD$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:CC647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>CC$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:CC647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:CC647))))","v":0},{"$f":"IF(OFFSET($G622, -$E628, $E629)=\"n/a\", 0, IF(OFFSET($G625, -$E628, $E629)=\"SL\",\nIF(OFFSET($G622, -$E628, $E629)+$E629>CE$5, IFERROR((OFFSET($G621, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))), 0), OFFSET($G621, -$E628, $E629)-SUM($G647:CD647)),\nIF(OFFSET($G623, -$E628, $E629)+$E629>CD$5, IFERROR(((OFFSET($G621, -$E628, $E629)-SUM($G647:CD647))*OFFSET($G624, -$E628, $E629)/(OFFSET($G622, -$E628, $E629))),0), OFFSET($G621, -$E628, $E629)-SUM($G647:CD647))))","v":0}]
[]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E680)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>T$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:S680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>S$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:S680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:S680))))","v":0.71900300298507458},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>U$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:T680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>T$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:T680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:T680))))","v":0.50437524089997765},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>V$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:U680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>U$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:U680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:U680))))","v":0.35381546749699927},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>W$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:V680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>V$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:V680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:V680))))","v":0.24819891003520844},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>X$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:W680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>W$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:W680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:W680))))","v":0.17410968315902683},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>Y$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:X680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>X$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:X680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:X680))))","v":0.40915775542371313},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>Z$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:Y680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>Y$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:Y680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:Y680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AA$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:Z680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>Z$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:Z680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:Z680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AB$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AA680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AA$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AA680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AA680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AC$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AB680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AB$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AB680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AB680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AD$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AC680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AC$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AC680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AC680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AE$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AD680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AD$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AD680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AD680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AF$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AE680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AE$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AE680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AE680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AG$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AF680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AF$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AF680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AF680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AH$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AG680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AG$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AG680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AG680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AI$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AH680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AH$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AH680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AH680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AJ$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AI680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AI$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AI680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AI680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AK$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AJ680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AJ$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AJ680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AJ680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AL$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AK680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AK$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AK680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AK680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AM$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AL680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AL$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AL680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AL680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AN$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AM680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AM$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AM680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AM680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AO$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AN680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AN$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AN680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AN680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AP$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AO680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AO$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AO680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AO680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AQ$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AP680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AP$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AP680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AP680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AR$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AQ680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AQ$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AQ680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AQ680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AS$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AR680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AR$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AR680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AR680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AT$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AS680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AS$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AS680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AS680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AU$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AT680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AT$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AT680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AT680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AV$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AU680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AU$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AU680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AU680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AW$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AV680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AV$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AV680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AV680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AX$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AW680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AW$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AW680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AW680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AY$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AX680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AX$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AX680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AX680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>AZ$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AY680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AY$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AY680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AY680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BA$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AZ680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>AZ$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:AZ680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:AZ680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BB$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BA680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BA$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BA680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BA680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BC$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BB680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BB$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BB680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BB680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BD$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BC680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BC$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BC680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BC680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BE$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BD680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BD$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BD680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BD680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BF$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BE680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BE$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BE680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BE680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BG$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BF680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BF$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BF680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BF680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BH$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BG680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BG$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BG680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BG680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BI$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BH680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BH$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BH680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BH680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BJ$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BI680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BI$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BI680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BI680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BK$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BJ680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BJ$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BJ680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BJ680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BL$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BK680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BK$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BK680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BK680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BM$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BL680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BL$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BL680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BL680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BN$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BM680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BM$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BM680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BM680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BO$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BN680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BN$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BN680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BN680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BP$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BO680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BO$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BO680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BO680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BQ$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BP680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BP$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BP680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BP680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BR$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BQ680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BQ$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BQ680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BQ680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BS$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BR680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BR$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BR680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BR680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BT$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BS680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BS$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BS680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BS680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BU$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BT680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BT$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BT680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BT680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BV$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BU680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BU$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BU680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BU680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BW$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BV680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BV$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BV680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BV680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BX$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BW680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BW$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BW680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BW680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BY$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BX680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BX$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BX680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BX680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>BZ$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BY680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BY$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BY680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BY680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>CA$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BZ680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>BZ$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:BZ680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:BZ680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>CB$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:CA680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>CA$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:CA680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:CA680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>CC$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:CB680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>CB$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:CB680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:CB680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>CD$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:CC680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>CC$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:CC680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:CC680))))","v":0},{"$f":"IF(OFFSET($G670, -$E680, $E680)=\"n/a\",0,IF(OFFSET($G677, -$E680, $E680)=\"SL\",\nIF(OFFSET($G670,-$E680,$E680)+$E680>CE$5,IFERROR((OFFSET($G669,-$E680,$E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:CD680)),\nIF(OFFSET($G671,-$E680,$E680)+$E680>CD$5,IFERROR(((OFFSET($G669,-$E680,$E680)-SUM($G680:CD680))*OFFSET($G676, -$E680, $E680)/(OFFSET($G670,-$E680,$E680))),0),OFFSET($G669,-$E680,$E680)-SUM($G680:CD680))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E681)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>U$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:T699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>T$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:T699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:T699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>V$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:U699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>U$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:U699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:U699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>W$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:V699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>V$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:V699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:V699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>X$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:W699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>W$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:W699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:W699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>Y$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:X699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>X$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:X699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:X699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>Z$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:Y699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>Y$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:Y699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:Y699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AA$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:Z699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>Z$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:Z699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:Z699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AB$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AA699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AA$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AA699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AA699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AC$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AB699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AB$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AB699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AB699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AD$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AC699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AC$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AC699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AC699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AE$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AD699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AD$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AD699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AD699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AF$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AE699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AE$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AE699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AE699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AG$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AF699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AF$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AF699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AF699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AH$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AG699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AG$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AG699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AG699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AI$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AH699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AH$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AH699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AH699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AJ$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AI699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AI$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AI699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AI699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AK$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AJ699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AJ$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AJ699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AJ699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AL$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AK699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AK$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AK699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AK699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AM$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AL699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AL$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AL699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AL699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AN$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AM699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AM$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AM699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AM699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AO$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AN699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AN$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AN699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AN699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AP$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AO699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AO$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AO699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AO699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AQ$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AP699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AP$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AP699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AP699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AR$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AQ699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AQ$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AQ699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AQ699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AS$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AR699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AR$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AR699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AR699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AT$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AS699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AS$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AS699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AS699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AU$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AT699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AT$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AT699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AT699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AV$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AU699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AU$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AU699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AU699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AW$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AV699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AV$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AV699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AV699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AX$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AW699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AW$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AW699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AW699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AY$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AX699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AX$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AX699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AX699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>AZ$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AY699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AY$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AY699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AY699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BA$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:AZ699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>AZ$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:AZ699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:AZ699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BB$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BA699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BA$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BA699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BA699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BC$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BB699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BB$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BB699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BB699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BD$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BC699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BC$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BC699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BC699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BE$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BD699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BD$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BD699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BD699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BF$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BE699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BE$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BE699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BE699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BG$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BF699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BF$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BF699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BF699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BH$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BG699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BG$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BG699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BG699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BI$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BH699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BH$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BH699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BH699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BJ$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BI699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BI$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BI699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BI699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BK$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BJ699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BJ$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BJ699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BJ699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BL$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BK699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BK$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BK699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BK699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BM$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BL699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BL$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BL699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BL699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BN$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BM699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BM$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BM699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BM699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BO$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BN699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BN$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BN699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BN699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BP$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BO699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BO$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BO699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BO699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BQ$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BP699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BP$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BP699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BP699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BR$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BQ699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BQ$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BQ699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BQ699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BS$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BR699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BR$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BR699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BR699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BT$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BS699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BS$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BS699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BS699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BU$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BT699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BT$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BT699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BT699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BV$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BU699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BU$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BU699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BU699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BW$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BV699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BV$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BV699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BV699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BX$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BW699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BW$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BW699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BW699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BY$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BX699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BX$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BX699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BX699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>BZ$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BY699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BY$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BY699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BY699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>CA$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:BZ699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>BZ$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:BZ699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:BZ699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>CB$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:CA699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>CA$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:CA699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:CA699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>CC$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:CB699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>CB$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:CB699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:CB699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>CD$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:CC699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>CC$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:CC699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:CC699))))","v":0},{"$f":"IF(OFFSET($G674, -$E680, $E681)=\"n/a\", 0, IF(OFFSET($G677, -$E680, $E681)=\"SL\",\nIF(OFFSET($G674, -$E680, $E681)+$E681>CE$5, IFERROR((OFFSET($G673, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))), 0), OFFSET($G673, -$E680, $E681)-SUM($G699:CD699)),\nIF(OFFSET($G675, -$E680, $E681)+$E681>CD$5, IFERROR(((OFFSET($G673, -$E680, $E681)-SUM($G699:CD699))*OFFSET($G676, -$E680, $E681)/(OFFSET($G674, -$E680, $E681))),0), OFFSET($G673, -$E680, $E681)-SUM($G699:CD699))))","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>H$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:G718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>G$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:G718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:G718))))","v":8.5478557857525281},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>I$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:H718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>H$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:H718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:H718))))","v":8.5478557857525281},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>J$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:I718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>I$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:I718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:I718))))","v":8.5478557857525281},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>K$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:J718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>J$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:J718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:J718))))","v":8.5478557857525281},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>L$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:K718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>K$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:K718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:K718))))","v":8.5478557857525281},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>M$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:L718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>L$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:L718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:L718))))","v":8.5478557857525246},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>N$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:M718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>M$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:M718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:M718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>O$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:N718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>N$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:N718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:N718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>P$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:O718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>O$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:O718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:O718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>Q$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:P718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>P$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:P718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:P718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>R$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:Q718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>Q$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:Q718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:Q718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>S$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:R718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>R$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:R718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:R718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>T$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:S718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>S$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:S718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:S718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>U$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:T718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>T$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:T718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:T718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>V$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:U718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>U$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:U718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:U718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>W$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:V718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>V$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:V718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:V718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>X$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:W718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>W$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:W718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:W718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>Y$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:X718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>X$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:X718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:X718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>Z$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:Y718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>Y$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:Y718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:Y718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AA$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:Z718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>Z$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:Z718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:Z718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AB$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AA718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AA$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AA718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AA718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AC$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AB718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AB$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AB718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AB718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AD$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AC718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AC$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AC718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AC718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AE$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AD718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AD$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AD718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AD718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AF$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AE718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AE$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AE718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AE718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AG$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AF718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AF$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AF718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AF718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AH$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AG718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AG$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AG718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AG718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AI$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AH718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AH$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AH718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AH718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AJ$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AI718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AI$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AI718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AI718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AK$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AJ718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AJ$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AJ718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AJ718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AL$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AK718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AK$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AK718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AK718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AM$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AL718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AL$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AL718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AL718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AN$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AM718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AM$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AM718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AM718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AO$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AN718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AN$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AN718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AN718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AP$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AO718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AO$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AO718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AO718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AQ$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AP718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AP$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AP718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AP718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AR$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AQ718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AQ$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AQ718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AQ718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AS$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AR718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AR$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AR718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AR718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AT$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AS718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AS$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AS718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AS718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AU$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AT718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AT$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AT718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AT718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AV$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AU718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AU$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AU718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AU718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AW$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AV718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AV$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AV718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AV718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AX$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AW718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AW$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AW718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AW718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AY$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AX718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AX$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AX718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AX718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>AZ$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AY718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AY$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AY718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AY718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BA$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AZ718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>AZ$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:AZ718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:AZ718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BB$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BA718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BA$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BA718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BA718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BC$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BB718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BB$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BB718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BB718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BD$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BC718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BC$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BC718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BC718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BE$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BD718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BD$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BD718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BD718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BF$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BE718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BE$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BE718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BE718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BG$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BF718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BF$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BF718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BF718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BH$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BG718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BG$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BG718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BG718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BI$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BH718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BH$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BH718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BH718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BJ$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BI718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BI$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BI718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BI718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BK$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BJ718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BJ$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BJ718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BJ718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BL$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BK718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BK$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BK718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BK718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BM$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BL718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BL$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BL718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BL718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BN$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BM718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BM$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BM718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BM718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BO$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BN718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BN$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BN718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BN718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BP$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BO718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BO$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BO718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BO718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BQ$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BP718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BP$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BP718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BP718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BR$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BQ718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BQ$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BQ718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BQ718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BS$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BR718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BR$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BR718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BR718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BT$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BS718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BS$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BS718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BS718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BU$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BT718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BT$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BT718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BT718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BV$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BU718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BU$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BU718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BU718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BW$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BV718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BV$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BV718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BV718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BX$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BW718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BW$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BW718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BW718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BY$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BX718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BX$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BX718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BX718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>BZ$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BY718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BY$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BY718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BY718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>CA$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BZ718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>BZ$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:BZ718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:BZ718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>CB$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:CA718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>CA$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:CA718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:CA718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>CC$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:CB718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>CB$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:CB718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:CB718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>CD$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:CC718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>CC$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:CC718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:CC718))))","v":0},{"$f":"IF(OFFSET($G708, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G715, -$E718, $E718)=\"SL\",\nIF(OFFSET($G708,-$E718,$E718)+$E718>CE$5,IFERROR((OFFSET($G707,-$E718,$E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:CD718)),\nIF(OFFSET($G708,-$E718,$E718)+$E718>CD$5,IFERROR(((OFFSET($G707,-$E718,$E718)-SUM($G718:CD718))*OFFSET($G714, -$E718, $E718)/(OFFSET($G708,-$E718,$E718))),0),OFFSET($G707,-$E718,$E718)-SUM($G718:CD718))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E728)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>R$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:Q728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>Q$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:Q728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:Q728))))","v":15.801686048718709},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>S$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:R728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>R$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:R728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:R728))))","v":15.801686048718709},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>T$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:S728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>S$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:S728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:S728))))","v":15.801686048718709},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>U$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:T728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>T$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:T728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:T728))))","v":15.801686048718707},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>V$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:U728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>U$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:U728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:U728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>W$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:V728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>V$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:V728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:V728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>X$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:W728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>W$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:W728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:W728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>Y$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:X728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>X$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:X728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:X728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>Z$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:Y728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>Y$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:Y728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:Y728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AA$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:Z728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>Z$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:Z728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:Z728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AB$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AA728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AA$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AA728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AA728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AC$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AB728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AB$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AB728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AB728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AD$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AC728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AC$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AC728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AC728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AE$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AD728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AD$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AD728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AD728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AF$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AE728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AE$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AE728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AE728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AG$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AF728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AF$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AF728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AF728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AH$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AG728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AG$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AG728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AG728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AI$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AH728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AH$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AH728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AH728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AJ$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AI728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AI$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AI728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AI728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AK$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AJ728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AJ$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AJ728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AJ728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AL$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AK728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AK$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AK728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AK728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AM$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AL728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AL$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AL728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AL728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AN$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AM728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AM$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AM728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AM728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AO$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AN728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AN$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AN728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AN728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AP$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AO728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AO$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AO728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AO728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AQ$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AP728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AP$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AP728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AP728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AR$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AQ728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AQ$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AQ728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AQ728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AS$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AR728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AR$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AR728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AR728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AT$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AS728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AS$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AS728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AS728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AU$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AT728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AT$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AT728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AT728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AV$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AU728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AU$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AU728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AU728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AW$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AV728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AV$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AV728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AV728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AX$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AW728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AW$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AW728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AW728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AY$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AX728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AX$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AX728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AX728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>AZ$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AY728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AY$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AY728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AY728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BA$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AZ728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>AZ$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:AZ728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:AZ728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BB$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BA728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BA$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BA728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BA728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BC$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BB728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BB$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BB728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BB728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BD$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BC728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BC$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BC728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BC728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BE$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BD728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BD$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BD728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BD728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BF$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BE728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BE$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BE728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BE728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BG$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BF728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BF$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BF728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BF728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BH$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BG728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BG$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BG728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BG728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BI$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BH728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BH$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BH728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BH728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BJ$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BI728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BI$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BI728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BI728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BK$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BJ728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BJ$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BJ728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BJ728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BL$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BK728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BK$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BK728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BK728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BM$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BL728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BL$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BL728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BL728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BN$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BM728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BM$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BM728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BM728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BO$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BN728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BN$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BN728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BN728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BP$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BO728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BO$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BO728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BO728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BQ$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BP728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BP$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BP728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BP728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BR$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BQ728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BQ$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BQ728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BQ728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BS$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BR728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BR$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BR728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BR728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BT$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BS728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BS$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BS728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BS728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BU$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BT728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BT$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BT728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BT728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BV$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BU728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BU$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BU728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BU728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BW$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BV728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BV$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BV728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BV728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BX$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BW728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BW$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BW728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BW728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BY$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BX728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BX$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BX728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BX728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>BZ$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BY728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BY$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BY728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BY728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>CA$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BZ728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>BZ$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:BZ728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:BZ728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>CB$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:CA728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>CA$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:CA728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:CA728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>CC$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:CB728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>CB$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:CB728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:CB728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>CD$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:CC728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>CC$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:CC728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:CC728))))","v":0},{"$f":"IF(OFFSET($G718, -$E728, $E728)=\"n/a\",0,IF(OFFSET($G725, -$E728, $E728)=\"SL\",\nIF(OFFSET($G718,-$E728,$E728)+$E728>CE$5,IFERROR((OFFSET($G717,-$E728,$E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:CD728)),\nIF(OFFSET($G719,-$E728,$E728)+$E728>CD$5,IFERROR(((OFFSET($G717,-$E728,$E728)-SUM($G728:CD728))*OFFSET($G724, -$E728, $E728)/(OFFSET($G718,-$E728,$E728))),0),OFFSET($G717,-$E728,$E728)-SUM($G728:CD728))))","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E757)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E757)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E757)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E757)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E757)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E757)","v":10.41681251509384},{"$f":"INDEX('TAB input'!N$286:N$335, $E757)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E757)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E757)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E757)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E757)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E757)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E757)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E757)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E757)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E757)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E757)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E757)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E757)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E757)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E757)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E757)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E757)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E757)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E757)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E757)","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E780)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>T$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:S780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>S$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:S780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:S780))))","v":0.75136297451072598},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>U$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:T780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>T$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:T780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:T780))))","v":0.6010903796085808},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>V$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:U780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>U$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:U780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:U780))))","v":0.48087230368686462},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>W$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:V780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>V$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:V780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:V780))))","v":0.38469784294949172},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>X$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:W780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>W$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:W780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:W780))))","v":0.30775827435959335},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>Y$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:X780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>X$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:X780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:X780))))","v":0.24620661948767469},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>Z$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:Y780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>Y$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:Y780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:Y780))))","v":0.1969652955901397},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AA$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:Z780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>Z$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:Z780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:Z780))))","v":0.1575722364721118},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AB$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AA780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AA$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AA780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AA780))))","v":0.12605778917768945},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AC$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AB780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AB$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AB780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AB780))))","v":0.10084623134215161},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AD$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AC780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AC$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AC780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AC780))))","v":0.40338492536860659},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AE$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AD780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AD$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AD780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AD780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AF$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AE780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AE$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AE780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AE780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AG$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AF780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AF$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AF780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AF780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AH$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AG780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AG$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AG780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AG780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AI$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AH780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AH$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AH780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AH780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AJ$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AI780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AI$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AI780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AI780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AK$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AJ780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AJ$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AJ780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AJ780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AL$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AK780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AK$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AK780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AK780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AM$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AL780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AL$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AL780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AL780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AN$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AM780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AM$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AM780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AM780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AO$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AN780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AN$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AN780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AN780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AP$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AO780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AO$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AO780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AO780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AQ$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AP780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AP$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AP780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AP780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AR$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AQ780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AQ$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AQ780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AQ780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AS$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AR780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AR$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AR780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AR780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AT$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AS780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AS$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AS780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AS780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AU$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AT780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AT$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AT780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AT780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AV$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AU780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AU$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AU780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AU780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AW$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AV780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AV$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AV780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AV780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AX$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AW780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AW$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AW780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AW780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AY$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AX780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AX$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AX780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AX780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>AZ$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AY780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AY$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AY780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AY780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BA$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AZ780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>AZ$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:AZ780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:AZ780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BB$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BA780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BA$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BA780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BA780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BC$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BB780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BB$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BB780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BB780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BD$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BC780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BC$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BC780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BC780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BE$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BD780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BD$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BD780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BD780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BF$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BE780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BE$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BE780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BE780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BG$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BF780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BF$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BF780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BF780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BH$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BG780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BG$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BG780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BG780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BI$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BH780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BH$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BH780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BH780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BJ$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BI780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BI$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BI780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BI780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BK$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BJ780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BJ$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BJ780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BJ780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BL$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BK780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BK$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BK780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BK780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BM$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BL780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BL$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BL780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BL780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BN$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BM780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BM$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BM780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BM780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BO$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BN780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BN$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BN780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BN780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BP$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BO780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BO$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BO780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BO780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BQ$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BP780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BP$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BP780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BP780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BR$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BQ780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BQ$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BQ780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BQ780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BS$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BR780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BR$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BR780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BR780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BT$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BS780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BS$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BS780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BS780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BU$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BT780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BT$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BT780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BT780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BV$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BU780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BU$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BU780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BU780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BW$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BV780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BV$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BV780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BV780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BX$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BW780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BW$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BW780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BW780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BY$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BX780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BX$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BX780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BX780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>BZ$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BY780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BY$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BY780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BY780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>CA$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BZ780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>BZ$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:BZ780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:BZ780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>CB$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:CA780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>CA$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:CA780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:CA780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>CC$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:CB780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>CB$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:CB780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:CB780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>CD$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:CC780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>CC$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:CC780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:CC780))))","v":0},{"$f":"IF(OFFSET($G770, -$E780, $E780)=\"n/a\",0,IF(OFFSET($G777, -$E780, $E780)=\"SL\",\nIF(OFFSET($G770,-$E780,$E780)+$E780>CE$5,IFERROR((OFFSET($G769,-$E780,$E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:CD780)),\nIF(OFFSET($G771,-$E780,$E780)+$E780>CD$5,IFERROR(((OFFSET($G769,-$E780,$E780)-SUM($G780:CD780))*OFFSET($G776, -$E780, $E780)/(OFFSET($G770,-$E780,$E780))),0),OFFSET($G769,-$E780,$E780)-SUM($G780:CD780))))","v":0}]
[]
[]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E827)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>Q$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:P827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>P$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:P827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:P827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>R$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:Q827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>Q$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:Q827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:Q827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>S$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:R827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>R$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:R827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:R827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>T$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:S827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>S$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:S827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:S827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>U$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:T827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>T$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:T827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:T827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>V$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:U827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>U$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:U827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:U827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>W$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:V827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>V$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:V827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:V827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>X$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:W827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>W$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:W827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:W827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>Y$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:X827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>X$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:X827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:X827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>Z$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:Y827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>Y$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:Y827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:Y827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AA$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:Z827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>Z$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:Z827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:Z827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AB$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AA827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AA$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AA827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AA827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AC$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AB827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AB$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AB827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AB827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AD$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AC827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AC$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AC827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AC827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AE$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AD827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AD$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AD827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AD827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AF$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AE827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AE$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AE827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AE827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AG$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AF827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AF$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AF827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AF827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AH$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AG827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AG$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AG827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AG827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AI$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AH827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AH$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AH827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AH827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AJ$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AI827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AI$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AI827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AI827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AK$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AJ827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AJ$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AJ827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AJ827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AL$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AK827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AK$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AK827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AK827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AM$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AL827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AL$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AL827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AL827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AN$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AM827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AM$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AM827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AM827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AO$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AN827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AN$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AN827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AN827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AP$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AO827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AO$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AO827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AO827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AQ$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AP827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AP$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AP827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AP827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AR$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AQ827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AQ$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AQ827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AQ827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AS$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AR827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AR$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AR827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AR827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AT$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AS827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AS$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AS827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AS827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AU$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AT827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AT$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AT827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AT827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AV$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AU827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AU$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AU827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AU827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AW$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AV827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AV$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AV827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AV827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AX$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AW827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AW$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AW827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AW827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AY$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AX827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AX$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AX827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AX827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>AZ$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AY827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AY$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AY827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AY827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BA$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AZ827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>AZ$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:AZ827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:AZ827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BB$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BA827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BA$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BA827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BA827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BC$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BB827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BB$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BB827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BB827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BD$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BC827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BC$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BC827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BC827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BE$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BD827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BD$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BD827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BD827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BF$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BE827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BE$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BE827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BE827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BG$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BF827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BF$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BF827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BF827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BH$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BG827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BG$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BG827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BG827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BI$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BH827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BH$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BH827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BH827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BJ$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BI827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BI$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BI827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BI827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BK$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BJ827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BJ$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BJ827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BJ827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BL$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BK827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BK$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BK827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BK827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BM$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BL827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BL$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BL827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BL827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BN$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BM827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BM$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BM827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BM827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BO$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BN827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BN$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BN827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BN827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BP$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BO827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BO$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BO827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BO827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BQ$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BP827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BP$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BP827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BP827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BR$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BQ827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BQ$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BQ827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BQ827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BS$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BR827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BR$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BR827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BR827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BT$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BS827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BS$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BS827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BS827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BU$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BT827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BT$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BT827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BT827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BV$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BU827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BU$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BU827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BU827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BW$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BV827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BV$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BV827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BV827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BX$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BW827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BW$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BW827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BW827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BY$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BX827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BX$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BX827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BX827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>BZ$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BY827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BY$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BY827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BY827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>CA$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BZ827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>BZ$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:BZ827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:BZ827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>CB$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:CA827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>CA$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:CA827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:CA827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>CC$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:CB827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>CB$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:CB827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:CB827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>CD$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:CC827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>CC$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:CC827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:CC827))))","v":0},{"$f":"IF(OFFSET($G817, -$E827, $E827)=\"n/a\",0,IF(OFFSET($G824, -$E827, $E827)=\"SL\",\nIF(OFFSET($G817,-$E827,$E827)+$E827>CE$5,IFERROR((OFFSET($G816,-$E827,$E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:CD827)),\nIF(OFFSET($G818,-$E827,$E827)+$E827>CD$5,IFERROR(((OFFSET($G816,-$E827,$E827)-SUM($G827:CD827))*OFFSET($G823, -$E827, $E827)/(OFFSET($G817,-$E827,$E827))),0),OFFSET($G816,-$E827,$E827)-SUM($G827:CD827))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E830)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>T$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:S848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>S$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:S848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:S848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>U$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:T848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>T$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:T848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:T848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>V$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:U848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>U$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:U848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:U848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>W$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:V848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>V$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:V848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:V848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>X$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:W848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>W$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:W848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:W848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>Y$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:X848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>X$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:X848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:X848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>Z$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:Y848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>Y$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:Y848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:Y848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AA$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:Z848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>Z$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:Z848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:Z848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AB$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AA848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AA$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AA848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AA848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AC$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AB848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AB$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AB848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AB848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AD$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AC848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AC$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AC848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AC848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AE$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AD848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AD$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AD848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AD848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AF$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AE848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AE$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AE848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AE848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AG$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AF848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AF$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AF848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AF848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AH$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AG848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AG$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AG848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AG848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AI$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AH848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AH$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AH848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AH848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AJ$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AI848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AI$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AI848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AI848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AK$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AJ848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AJ$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AJ848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AJ848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AL$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AK848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AK$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AK848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AK848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AM$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AL848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AL$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AL848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AL848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AN$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AM848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AM$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AM848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AM848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AO$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AN848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AN$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AN848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AN848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AP$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AO848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AO$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AO848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AO848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AQ$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AP848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AP$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AP848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AP848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AR$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AQ848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AQ$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AQ848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AQ848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AS$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AR848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AR$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AR848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AR848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AT$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AS848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AS$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AS848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AS848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AU$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AT848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AT$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AT848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AT848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AV$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AU848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AU$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AU848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AU848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AW$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AV848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AV$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AV848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AV848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AX$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AW848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AW$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AW848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AW848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AY$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AX848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AX$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AX848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AX848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>AZ$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AY848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AY$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AY848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AY848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BA$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:AZ848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>AZ$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:AZ848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:AZ848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BB$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BA848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BA$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BA848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BA848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BC$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BB848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BB$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BB848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BB848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BD$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BC848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BC$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BC848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BC848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BE$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BD848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BD$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BD848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BD848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BF$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BE848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BE$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BE848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BE848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BG$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BF848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BF$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BF848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BF848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BH$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BG848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BG$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BG848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BG848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BI$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BH848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BH$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BH848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BH848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BJ$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BI848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BI$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BI848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BI848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BK$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BJ848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BJ$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BJ848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BJ848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BL$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BK848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BK$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BK848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BK848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BM$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BL848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BL$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BL848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BL848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BN$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BM848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BM$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BM848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BM848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BO$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BN848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BN$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BN848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BN848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BP$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BO848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BO$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BO848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BO848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BQ$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BP848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BP$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BP848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BP848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BR$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BQ848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BQ$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BQ848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BQ848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BS$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BR848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BR$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BR848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BR848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BT$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BS848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BS$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BS848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BS848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BU$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BT848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BT$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BT848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BT848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BV$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BU848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BU$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BU848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BU848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BW$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BV848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BV$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BV848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BV848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BX$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BW848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BW$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BW848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BW848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BY$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BX848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BX$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BX848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BX848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>BZ$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BY848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BY$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BY848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BY848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>CA$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:BZ848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>BZ$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:BZ848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:BZ848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>CB$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:CA848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>CA$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:CA848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:CA848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>CC$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:CB848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>CB$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:CB848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:CB848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>CD$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:CC848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>CC$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:CC848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:CC848))))","v":0},{"$f":"IF(OFFSET($G823, -$E829, $E830)=\"n/a\", 0, IF(OFFSET($G826, -$E829, $E830)=\"SL\",\nIF(OFFSET($G823, -$E829, $E830)+$E830>CE$5, IFERROR((OFFSET($G822, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))), 0), OFFSET($G822, -$E829, $E830)-SUM($G848:CD848)),\nIF(OFFSET($G824, -$E829, $E830)+$E830>CD$5, IFERROR(((OFFSET($G822, -$E829, $E830)-SUM($G848:CD848))*OFFSET($G825, -$E829, $E830)/(OFFSET($G823, -$E829, $E830))),0), OFFSET($G822, -$E829, $E830)-SUM($G848:CD848))))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E874)","v":"Depreciation of asset adjustments - TAB 2014-15"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>N$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:M892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>M$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:M892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:M892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>O$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:N892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>N$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:N892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:N892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>P$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:O892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>O$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:O892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:O892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>Q$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:P892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>P$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:P892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:P892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>R$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:Q892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>Q$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:Q892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:Q892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>S$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:R892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>R$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:R892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:R892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>T$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:S892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>S$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:S892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:S892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>U$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:T892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>T$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:T892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:T892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>V$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:U892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>U$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:U892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:U892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>W$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:V892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>V$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:V892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:V892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>X$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:W892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>W$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:W892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:W892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>Y$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:X892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>X$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:X892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:X892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>Z$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:Y892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>Y$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:Y892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:Y892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AA$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:Z892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>Z$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:Z892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:Z892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AB$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AA892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AA$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AA892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AA892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AC$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AB892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AB$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AB892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AB892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AD$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AC892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AC$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AC892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AC892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AE$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AD892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AD$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AD892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AD892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AF$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AE892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AE$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AE892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AE892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AG$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AF892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AF$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AF892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AF892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AH$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AG892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AG$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AG892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AG892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AI$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AH892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AH$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AH892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AH892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AJ$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AI892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AI$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AI892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AI892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AK$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AJ892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AJ$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AJ892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AJ892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AL$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AK892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AK$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AK892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AK892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AM$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AL892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AL$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AL892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AL892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AN$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AM892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AM$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AM892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AM892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AO$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AN892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AN$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AN892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AN892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AP$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AO892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AO$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AO892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AO892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AQ$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AP892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AP$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AP892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AP892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AR$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AQ892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AQ$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AQ892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AQ892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AS$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AR892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AR$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AR892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AR892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AT$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AS892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AS$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AS892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AS892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AU$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AT892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AT$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AT892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AT892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AV$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AU892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AU$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AU892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AU892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AW$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AV892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AV$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AV892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AV892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AX$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AW892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AW$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AW892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AW892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AY$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AX892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AX$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AX892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AX892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>AZ$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AY892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AY$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AY892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AY892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BA$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:AZ892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>AZ$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:AZ892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:AZ892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BB$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BA892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BA$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BA892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BA892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BC$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BB892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BB$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BB892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BB892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BD$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BC892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BC$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BC892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BC892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BE$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BD892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BD$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BD892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BD892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BF$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BE892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BE$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BE892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BE892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BG$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BF892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BF$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BF892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BF892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BH$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BG892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BG$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BG892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BG892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BI$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BH892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BH$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BH892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BH892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BJ$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BI892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BI$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BI892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BI892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BK$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BJ892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BJ$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BJ892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BJ892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BL$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BK892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BK$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BK892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BK892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BM$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BL892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BL$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BL892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BL892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BN$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BM892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BM$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BM892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BM892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BO$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BN892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BN$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BN892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BN892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BP$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BO892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BO$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BO892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BO892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BQ$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BP892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BP$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BP892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BP892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BR$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BQ892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BQ$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BQ892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BQ892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BS$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BR892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BR$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BR892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BR892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BT$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BS892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BS$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BS892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BS892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BU$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BT892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BT$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BT892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BT892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BV$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BU892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BU$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BU892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BU892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BW$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BV892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BV$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BV892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BV892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BX$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BW892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BW$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BW892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BW892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BY$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BX892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BX$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BX892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BX892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>BZ$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BY892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BY$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BY892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BY892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>CA$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:BZ892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>BZ$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:BZ892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:BZ892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>CB$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:CA892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>CA$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:CA892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:CA892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>CC$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:CB892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>CB$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:CB892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:CB892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>CD$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:CC892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>CC$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:CC892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:CC892))))","v":0},{"$f":"IF(OFFSET($G867, -$E873, $E874)=\"n/a\", 0, IF(OFFSET($G870, -$E873, $E874)=\"SL\",\nIF(OFFSET($G867, -$E873, $E874)+$E874>CE$5, IFERROR((OFFSET($G866, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))), 0), OFFSET($G866, -$E873, $E874)-SUM($G892:CD892)),\nIF(OFFSET($G868, -$E873, $E874)+$E874>CD$5, IFERROR(((OFFSET($G866, -$E873, $E874)-SUM($G892:CD892))*OFFSET($G869, -$E873, $E874)/(OFFSET($G867, -$E873, $E874))),0), OFFSET($G866, -$E873, $E874)-SUM($G892:CD892))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E882)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>V$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:U900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>U$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:U900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:U900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>W$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:V900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>V$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:V900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:V900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>X$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:W900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>W$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:W900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:W900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>Y$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:X900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>X$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:X900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:X900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>Z$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:Y900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>Y$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:Y900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:Y900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AA$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:Z900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>Z$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:Z900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:Z900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AB$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AA900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AA$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AA900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AA900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AC$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AB900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AB$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AB900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AB900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AD$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AC900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AC$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AC900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AC900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AE$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AD900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AD$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AD900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AD900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AF$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AE900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AE$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AE900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AE900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AG$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AF900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AF$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AF900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AF900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AH$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AG900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AG$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AG900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AG900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AI$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AH900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AH$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AH900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AH900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AJ$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AI900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AI$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AI900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AI900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AK$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AJ900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AJ$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AJ900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AJ900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AL$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AK900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AK$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AK900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AK900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AM$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AL900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AL$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AL900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AL900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AN$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AM900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AM$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AM900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AM900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AO$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AN900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AN$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AN900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AN900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AP$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AO900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AO$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AO900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AO900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AQ$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AP900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AP$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AP900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AP900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AR$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AQ900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AQ$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AQ900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AQ900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AS$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AR900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AR$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AR900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AR900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AT$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AS900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AS$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AS900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AS900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AU$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AT900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AT$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AT900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AT900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AV$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AU900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AU$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AU900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AU900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AW$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AV900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AV$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AV900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AV900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AX$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AW900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AW$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AW900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AW900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AY$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AX900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AX$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AX900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AX900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>AZ$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AY900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AY$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AY900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AY900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BA$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:AZ900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>AZ$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:AZ900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:AZ900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BB$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BA900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BA$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BA900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BA900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BC$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BB900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BB$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BB900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BB900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BD$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BC900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BC$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BC900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BC900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BE$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BD900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BD$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BD900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BD900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BF$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BE900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BE$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BE900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BE900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BG$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BF900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BF$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BF900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BF900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BH$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BG900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BG$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BG900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BG900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BI$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BH900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BH$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BH900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BH900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BJ$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BI900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BI$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BI900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BI900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BK$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BJ900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BJ$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BJ900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BJ900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BL$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BK900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BK$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BK900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BK900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BM$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BL900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BL$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BL900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BL900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BN$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BM900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BM$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BM900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BM900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BO$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BN900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BN$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BN900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BN900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BP$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BO900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BO$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BO900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BO900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BQ$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BP900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BP$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BP900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BP900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BR$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BQ900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BQ$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BQ900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BQ900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BS$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BR900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BR$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BR900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BR900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BT$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BS900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BS$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BS900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BS900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BU$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BT900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BT$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BT900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BT900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BV$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BU900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BU$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BU900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BU900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BW$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BV900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BV$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BV900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BV900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BX$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BW900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BW$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BW900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BW900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BY$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BX900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BX$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BX900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BX900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>BZ$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BY900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BY$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BY900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BY900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>CA$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:BZ900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>BZ$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:BZ900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:BZ900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>CB$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:CA900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>CA$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:CA900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:CA900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>CC$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:CB900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>CB$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:CB900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:CB900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>CD$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:CC900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>CC$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:CC900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:CC900))))","v":0},{"$f":"IF(OFFSET($G875, -$E881, $E882)=\"n/a\", 0, IF(OFFSET($G878, -$E881, $E882)=\"SL\",\nIF(OFFSET($G875, -$E881, $E882)+$E882>CE$5, IFERROR((OFFSET($G874, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))), 0), OFFSET($G874, -$E881, $E882)-SUM($G900:CD900)),\nIF(OFFSET($G876, -$E881, $E882)+$E882>CD$5, IFERROR(((OFFSET($G874, -$E881, $E882)-SUM($G900:CD900))*OFFSET($G877, -$E881, $E882)/(OFFSET($G875, -$E881, $E882))),0), OFFSET($G874, -$E881, $E882)-SUM($G900:CD900))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"F906&\" - tax depreciation\"","v":"Network Electronics - tax depreciation"},null,{"$f":"SUM(H918:H953)+H910","v":0},0,0,0,0,0,0,0,0,0,0,5.74189595,8.2720805689705301,14.07989473597196,15.206850514654914,6.3879197850471812,5.1829437758747252,4.491884605758095,3.892966658323683,3.3739044372138585,2.9240505122520108,2.5341771106184092,2.196286829202621,1.9034485853089385,1.6496554406010799,1.4297013818542692,1.2390745309403666,1.4545715148464615,1.368083511752423,1.6308333308205913,1.4265828908987079,2.1739132027941999,{"$f":"SUM(AN918:AN953)+AN910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT918:BT953)+BT910","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E979)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>S$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:R979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>R$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:R979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:R979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>T$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:S979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>S$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:S979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:S979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>U$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:T979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>T$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:T979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:T979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>V$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:U979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>U$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:U979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:U979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>W$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:V979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>V$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:V979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:V979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>X$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:W979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>W$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:W979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:W979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>Y$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:X979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>X$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:X979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:X979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>Z$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:Y979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>Y$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:Y979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:Y979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AA$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:Z979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>Z$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:Z979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:Z979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AB$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AA979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AA$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AA979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AA979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AC$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AB979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AB$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AB979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AB979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AD$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AC979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AC$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AC979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AC979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AE$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AD979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AD$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AD979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AD979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AF$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AE979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AE$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AE979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AE979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AG$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AF979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AF$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AF979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AF979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AH$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AG979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AG$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AG979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AG979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AI$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AH979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AH$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AH979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AH979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AJ$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AI979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AI$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AI979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AI979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AK$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AJ979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AJ$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AJ979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AJ979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AL$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AK979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AK$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AK979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AK979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AM$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AL979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AL$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AL979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AL979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AN$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AM979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AM$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AM979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AM979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AO$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AN979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AN$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AN979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AN979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AP$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AO979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AO$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AO979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AO979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AQ$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AP979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AP$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AP979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AP979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AR$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AQ979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AQ$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AQ979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AQ979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AS$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AR979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AR$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AR979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AR979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AT$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AS979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AS$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AS979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AS979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AU$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AT979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AT$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AT979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AT979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AV$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AU979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AU$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AU979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AU979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AW$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AV979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AV$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AV979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AV979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AX$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AW979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AW$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AW979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AW979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AY$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AX979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AX$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AX979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AX979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>AZ$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AY979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AY$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AY979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AY979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BA$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AZ979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>AZ$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:AZ979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:AZ979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BB$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BA979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BA$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BA979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BA979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BC$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BB979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BB$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BB979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BB979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BD$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BC979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BC$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BC979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BC979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BE$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BD979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BD$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BD979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BD979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BF$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BE979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BE$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BE979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BE979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BG$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BF979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BF$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BF979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BF979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BH$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BG979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BG$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BG979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BG979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BI$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BH979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BH$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BH979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BH979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BJ$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BI979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BI$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BI979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BI979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BK$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BJ979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BJ$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BJ979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BJ979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BL$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BK979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BK$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BK979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BK979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BM$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BL979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BL$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BL979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BL979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BN$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BM979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BM$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BM979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BM979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BO$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BN979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BN$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BN979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BN979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BP$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BO979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BO$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BO979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BO979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BQ$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BP979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BP$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BP979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BP979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BR$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BQ979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BQ$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BQ979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BQ979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BS$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BR979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BR$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BR979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BR979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BT$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BS979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BS$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BS979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BS979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BU$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BT979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BT$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BT979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BT979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BV$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BU979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BU$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BU979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BU979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BW$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BV979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BV$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BV979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BV979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BX$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BW979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BW$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BW979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BW979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BY$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BX979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BX$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BX979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BX979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>BZ$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BY979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BY$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BY979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BY979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>CA$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BZ979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>BZ$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:BZ979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:BZ979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>CB$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:CA979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>CA$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:CA979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:CA979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>CC$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:CB979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>CB$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:CB979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:CB979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>CD$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:CC979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>CC$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:CC979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:CC979))))","v":0},{"$f":"IF(OFFSET($G969, -$E979, $E979)=\"n/a\",0,IF(OFFSET($G976, -$E979, $E979)=\"SL\",\nIF(OFFSET($G969,-$E979,$E979)+$E979>CE$5,IFERROR((OFFSET($G968,-$E979,$E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:CD979)),\nIF(OFFSET($G970,-$E979,$E979)+$E979>CD$5,IFERROR(((OFFSET($G968,-$E979,$E979)-SUM($G979:CD979))*OFFSET($G975, -$E979, $E979)/(OFFSET($G969,-$E979,$E979))),0),OFFSET($G968,-$E979,$E979)-SUM($G979:CD979))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E981)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>U$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:T999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>T$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:T999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:T999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>V$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:U999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>U$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:U999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:U999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>W$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:V999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>V$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:V999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:V999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>X$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:W999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>W$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:W999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:W999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>Y$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:X999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>X$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:X999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:X999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>Z$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:Y999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>Y$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:Y999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:Y999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AA$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:Z999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>Z$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:Z999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:Z999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AB$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AA999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AA$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AA999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AA999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AC$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AB999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AB$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AB999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AB999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AD$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AC999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AC$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AC999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AC999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AE$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AD999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AD$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AD999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AD999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AF$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AE999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AE$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AE999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AE999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AG$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AF999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AF$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AF999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AF999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AH$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AG999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AG$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AG999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AG999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AI$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AH999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AH$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AH999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AH999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AJ$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AI999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AI$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AI999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AI999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AK$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AJ999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AJ$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AJ999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AJ999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AL$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AK999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AK$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AK999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AK999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AM$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AL999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AL$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AL999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AL999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AN$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AM999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AM$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AM999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AM999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AO$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AN999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AN$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AN999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AN999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AP$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AO999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AO$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AO999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AO999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AQ$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AP999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AP$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AP999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AP999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AR$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AQ999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AQ$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AQ999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AQ999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AS$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AR999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AR$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AR999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AR999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AT$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AS999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AS$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AS999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AS999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AU$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AT999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AT$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AT999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AT999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AV$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AU999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AU$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AU999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AU999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AW$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AV999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AV$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AV999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AV999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AX$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AW999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AW$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AW999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AW999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AY$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AX999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AX$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AX999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AX999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>AZ$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AY999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AY$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AY999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AY999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BA$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:AZ999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>AZ$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:AZ999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:AZ999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BB$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BA999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BA$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BA999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BA999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BC$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BB999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BB$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BB999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BB999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BD$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BC999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BC$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BC999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BC999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BE$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BD999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BD$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BD999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BD999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BF$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BE999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BE$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BE999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BE999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BG$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BF999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BF$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BF999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BF999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BH$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BG999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BG$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BG999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BG999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BI$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BH999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BH$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BH999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BH999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BJ$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BI999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BI$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BI999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BI999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BK$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BJ999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BJ$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BJ999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BJ999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BL$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BK999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BK$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BK999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BK999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BM$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BL999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BL$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BL999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BL999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BN$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BM999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BM$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BM999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BM999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BO$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BN999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BN$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BN999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BN999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BP$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BO999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BO$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BO999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BO999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BQ$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BP999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BP$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BP999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BP999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BR$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BQ999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BQ$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BQ999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BQ999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BS$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BR999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BR$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BR999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BR999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BT$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BS999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BS$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BS999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BS999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BU$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BT999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BT$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BT999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BT999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BV$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BU999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BU$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BU999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BU999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BW$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BV999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BV$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BV999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BV999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BX$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BW999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BW$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BW999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BW999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BY$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BX999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BX$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BX999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BX999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>BZ$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BY999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BY$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BY999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BY999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>CA$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:BZ999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>BZ$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:BZ999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:BZ999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>CB$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:CA999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>CA$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:CA999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:CA999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>CC$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:CB999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>CB$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:CB999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:CB999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>CD$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:CC999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>CC$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:CC999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:CC999))))","v":0},{"$f":"IF(OFFSET($G974, -$E980, $E981)=\"n/a\", 0, IF(OFFSET($G977, -$E980, $E981)=\"SL\",\nIF(OFFSET($G974, -$E980, $E981)+$E981>CE$5, IFERROR((OFFSET($G973, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))), 0), OFFSET($G973, -$E980, $E981)-SUM($G999:CD999)),\nIF(OFFSET($G975, -$E980, $E981)+$E981>CD$5, IFERROR(((OFFSET($G973, -$E980, $E981)-SUM($G999:CD999))*OFFSET($G976, -$E980, $E981)/(OFFSET($G974, -$E980, $E981))),0), OFFSET($G973, -$E980, $E981)-SUM($G999:CD999))))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1023)","v":"Depreciation of asset adjustments - TAB 2013-14"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>M$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:L1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>L$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:L1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:L1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>N$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:M1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>M$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:M1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:M1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>O$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:N1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>N$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:N1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:N1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>P$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:O1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>O$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:O1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:O1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>Q$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:P1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>P$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:P1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:P1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>R$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:Q1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>Q$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:Q1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:Q1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>S$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:R1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>R$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:R1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:R1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>T$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:S1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>S$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:S1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:S1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>U$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:T1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>T$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:T1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:T1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>V$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:U1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>U$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:U1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:U1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>W$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:V1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>V$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:V1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:V1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>X$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:W1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>W$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:W1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:W1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>Y$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:X1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>X$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:X1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:X1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>Z$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:Y1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>Y$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:Y1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:Y1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AA$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:Z1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>Z$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:Z1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:Z1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AB$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AA1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AA$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AA1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AA1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AC$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AB1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AB$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AB1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AB1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AD$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AC1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AC$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AC1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AC1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AE$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AD1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AD$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AD1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AD1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AF$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AE1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AE$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AE1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AE1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AG$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AF1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AF$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AF1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AF1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AH$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AG1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AG$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AG1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AG1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AI$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AH1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AH$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AH1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AH1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AJ$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AI1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AI$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AI1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AI1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AK$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AJ1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AJ$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AJ1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AJ1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AL$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AK1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AK$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AK1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AK1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AM$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AL1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AL$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AL1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AL1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AN$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AM1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AM$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AM1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AM1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AO$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AN1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AN$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AN1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AN1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AP$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AO1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AO$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AO1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AO1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AQ$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AP1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AP$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AP1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AP1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AR$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AQ1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AQ$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AQ1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AQ1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AS$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AR1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AR$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AR1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AR1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AT$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AS1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AS$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AS1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AS1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AU$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AT1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AT$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AT1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AT1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AV$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AU1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AU$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AU1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AU1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AW$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AV1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AV$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AV1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AV1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AX$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AW1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AW$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AW1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AW1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AY$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AX1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AX$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AX1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AX1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>AZ$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AY1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AY$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AY1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AY1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BA$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AZ1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>AZ$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AZ1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:AZ1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BB$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BA1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BA$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BA1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BA1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BC$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BB1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BB$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BB1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BB1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BD$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BC1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BC$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BC1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BC1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BE$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BD1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BD$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BD1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BD1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BF$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BE1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BE$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BE1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BE1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BG$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BF1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BF$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BF1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BF1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BH$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BG1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BG$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BG1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BG1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BI$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BH1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BH$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BH1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BH1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BJ$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BI1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BI$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BI1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BI1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BK$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BJ1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BJ$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BJ1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BJ1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BL$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BK1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BK$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BK1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BK1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BM$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BL1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BL$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BL1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BL1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BN$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BM1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BM$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BM1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BM1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BO$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BN1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BN$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BN1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BN1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BP$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BO1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BO$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BO1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BO1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BQ$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BP1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BP$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BP1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BP1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BR$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BQ1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BQ$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BQ1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BQ1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BS$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BR1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BR$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BR1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BR1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BT$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BS1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BS$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BS1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BS1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BU$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BT1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BT$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BT1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BT1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BV$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BU1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BU$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BU1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BU1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BW$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BV1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BV$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BV1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BV1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BX$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BW1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BW$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BW1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BW1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BY$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BX1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BX$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BX1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BX1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>BZ$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BY1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BY$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BY1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BY1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>CA$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BZ1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>BZ$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BZ1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:BZ1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>CB$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:CA1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>CA$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:CA1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:CA1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>CC$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:CB1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>CB$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:CB1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:CB1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>CD$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:CC1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>CC$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:CC1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:CC1041))))","v":0},{"$f":"IF(OFFSET($G1016, -$E1022, $E1023)=\"n/a\", 0, IF(OFFSET($G1019, -$E1022, $E1023)=\"SL\",\nIF(OFFSET($G1016, -$E1022, $E1023)+$E1023>CE$5, IFERROR((OFFSET($G1015, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))), 0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:CD1041)),\nIF(OFFSET($G1017, -$E1022, $E1023)+$E1023>CD$5, IFERROR(((OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:CD1041))*OFFSET($G1018, -$E1022, $E1023)/(OFFSET($G1016, -$E1022, $E1023))),0), OFFSET($G1015, -$E1022, $E1023)-SUM($G1041:CD1041))))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E1057)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E1057)","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1076)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>P$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:O1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>O$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:O1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:O1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>Q$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:P1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>P$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:P1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:P1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>R$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:Q1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>Q$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:Q1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:Q1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>S$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:R1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>R$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:R1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:R1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>T$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:S1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>S$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:S1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:S1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>U$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:T1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>T$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:T1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:T1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>V$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:U1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>U$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:U1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:U1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>W$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:V1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>V$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:V1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:V1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>X$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:W1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>W$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:W1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:W1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>Y$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:X1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>X$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:X1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:X1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>Z$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:Y1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>Y$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:Y1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:Y1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AA$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:Z1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>Z$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:Z1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:Z1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AB$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AA1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AA$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AA1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AA1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AC$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AB1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AB$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AB1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AB1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AD$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AC1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AC$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AC1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AC1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AE$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AD1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AD$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AD1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AD1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AF$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AE1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AE$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AE1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AE1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AG$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AF1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AF$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AF1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AF1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AH$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AG1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AG$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AG1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AG1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AI$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AH1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AH$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AH1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AH1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AJ$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AI1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AI$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AI1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AI1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AK$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AJ1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AJ$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AJ1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AJ1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AL$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AK1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AK$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AK1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AK1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AM$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AL1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AL$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AL1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AL1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AN$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AM1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AM$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AM1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AM1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AO$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AN1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AN$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AN1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AN1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AP$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AO1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AO$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AO1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AO1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AQ$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AP1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AP$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AP1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AP1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AR$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AQ1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AQ$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AQ1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AQ1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AS$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AR1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AR$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AR1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AR1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AT$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AS1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AS$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AS1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AS1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AU$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AT1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AT$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AT1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AT1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AV$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AU1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AU$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AU1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AU1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AW$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AV1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AV$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AV1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AV1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AX$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AW1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AW$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AW1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AW1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AY$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AX1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AX$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AX1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AX1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>AZ$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AY1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AY$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AY1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AY1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BA$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AZ1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>AZ$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AZ1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:AZ1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BB$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BA1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BA$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BA1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BA1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BC$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BB1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BB$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BB1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BB1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BD$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BC1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BC$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BC1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BC1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BE$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BD1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BD$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BD1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BD1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BF$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BE1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BE$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BE1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BE1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BG$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BF1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BF$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BF1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BF1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BH$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BG1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BG$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BG1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BG1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BI$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BH1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BH$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BH1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BH1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BJ$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BI1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BI$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BI1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BI1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BK$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BJ1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BJ$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BJ1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BJ1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BL$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BK1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BK$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BK1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BK1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BM$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BL1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BL$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BL1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BL1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BN$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BM1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BM$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BM1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BM1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BO$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BN1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BN$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BN1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BN1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BP$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BO1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BO$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BO1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BO1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BQ$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BP1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BP$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BP1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BP1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BR$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BQ1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BQ$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BQ1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BQ1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BS$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BR1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BR$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BR1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BR1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BT$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BS1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BS$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BS1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BS1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BU$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BT1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BT$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BT1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BT1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BV$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BU1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BU$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BU1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BU1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BW$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BV1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BV$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BV1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BV1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BX$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BW1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BW$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BW1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BW1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BY$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BX1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BX$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BX1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BX1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>BZ$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BY1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BY$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BY1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BY1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>CA$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BZ1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>BZ$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BZ1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:BZ1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>CB$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:CA1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>CA$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:CA1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:CA1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>CC$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:CB1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>CB$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:CB1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:CB1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>CD$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:CC1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>CC$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:CC1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:CC1076))))","v":0},{"$f":"IF(OFFSET($G1066, -$E1076, $E1076)=\"n/a\",0,IF(OFFSET($G1073, -$E1076, $E1076)=\"SL\",\nIF(OFFSET($G1066,-$E1076,$E1076)+$E1076>CE$5,IFERROR((OFFSET($G1065,-$E1076,$E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:CD1076)),\nIF(OFFSET($G1067,-$E1076,$E1076)+$E1076>CD$5,IFERROR(((OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:CD1076))*OFFSET($G1072, -$E1076, $E1076)/(OFFSET($G1066,-$E1076,$E1076))),0),OFFSET($G1065,-$E1076,$E1076)-SUM($G1076:CD1076))))","v":0}]
[null,null,null,null,16,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1084)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>X$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:W1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>W$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:W1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:W1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>Y$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:X1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>X$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:X1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:X1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>Z$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:Y1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>Y$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:Y1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:Y1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AA$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:Z1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>Z$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:Z1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:Z1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AB$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AA1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AA$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AA1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AA1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AC$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AB1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AB$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AB1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AB1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AD$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AC1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AC$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AC1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AC1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AE$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AD1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AD$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AD1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AD1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AF$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AE1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AE$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AE1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AE1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AG$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AF1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AF$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AF1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AF1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AH$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AG1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AG$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AG1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AG1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AI$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AH1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AH$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AH1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AH1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AJ$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AI1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AI$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AI1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AI1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AK$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AJ1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AJ$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AJ1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AJ1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AL$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AK1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AK$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AK1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AK1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AM$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AL1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AL$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AL1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AL1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AN$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AM1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AM$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AM1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AM1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AO$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AN1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AN$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AN1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AN1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AP$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AO1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AO$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AO1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AO1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AQ$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AP1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AP$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AP1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AP1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AR$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AQ1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AQ$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AQ1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AQ1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AS$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AR1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AR$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AR1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AR1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AT$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AS1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AS$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AS1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AS1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AU$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AT1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AT$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AT1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AT1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AV$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AU1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AU$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AU1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AU1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AW$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AV1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AV$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AV1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AV1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AX$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AW1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AW$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AW1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AW1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AY$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AX1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AX$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AX1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AX1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>AZ$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AY1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AY$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AY1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AY1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BA$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AZ1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>AZ$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AZ1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:AZ1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BB$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BA1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BA$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BA1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BA1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BC$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BB1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BB$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BB1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BB1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BD$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BC1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BC$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BC1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BC1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BE$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BD1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BD$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BD1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BD1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BF$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BE1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BE$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BE1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BE1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BG$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BF1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BF$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BF1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BF1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BH$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BG1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BG$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BG1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BG1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BI$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BH1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BH$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BH1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BH1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BJ$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BI1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BI$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BI1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BI1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BK$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BJ1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BJ$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BJ1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BJ1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BL$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BK1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BK$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BK1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BK1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BM$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BL1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BL$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BL1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BL1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BN$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BM1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BM$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BM1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BM1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BO$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BN1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BN$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BN1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BN1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BP$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BO1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BO$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BO1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BO1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BQ$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BP1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BP$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BP1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BP1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BR$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BQ1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BQ$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BQ1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BQ1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BS$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BR1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BR$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BR1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BR1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BT$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BS1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BS$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BS1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BS1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BU$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BT1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BT$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BT1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BT1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BV$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BU1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BU$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BU1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BU1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BW$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BV1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BV$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BV1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BV1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BX$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BW1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BW$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BW1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BW1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BY$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BX1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BX$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BX1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BX1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>BZ$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BY1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BY$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BY1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BY1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>CA$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BZ1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>BZ$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BZ1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:BZ1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>CB$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:CA1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>CA$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:CA1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:CA1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>CC$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:CB1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>CB$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:CB1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:CB1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>CD$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:CC1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>CC$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:CC1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:CC1084))))","v":0},{"$f":"IF(OFFSET($G1074, -$E1084, $E1084)=\"n/a\",0,IF(OFFSET($G1081, -$E1084, $E1084)=\"SL\",\nIF(OFFSET($G1074,-$E1084,$E1084)+$E1084>CE$5,IFERROR((OFFSET($G1073,-$E1084,$E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:CD1084)),\nIF(OFFSET($G1075,-$E1084,$E1084)+$E1084>CD$5,IFERROR(((OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:CD1084))*OFFSET($G1080, -$E1084, $E1084)/(OFFSET($G1074,-$E1084,$E1084))),0),OFFSET($G1073,-$E1084,$E1084)-SUM($G1084:CD1084))))","v":0}]
[]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1128)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>R$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:Q1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>Q$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:Q1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:Q1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>S$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:R1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>R$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:R1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:R1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>T$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:S1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>S$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:S1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:S1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>U$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:T1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>T$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:T1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:T1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>V$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:U1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>U$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:U1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:U1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>W$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:V1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>V$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:V1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:V1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>X$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:W1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>W$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:W1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:W1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>Y$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:X1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>X$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:X1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:X1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>Z$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:Y1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>Y$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:Y1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:Y1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AA$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:Z1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>Z$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:Z1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:Z1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AB$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AA1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AA$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AA1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AA1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AC$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AB1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AB$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AB1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AB1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AD$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AC1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AC$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AC1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AC1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AE$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AD1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AD$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AD1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AD1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AF$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AE1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AE$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AE1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AE1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AG$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AF1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AF$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AF1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AF1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AH$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AG1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AG$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AG1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AG1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AI$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AH1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AH$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AH1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AH1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AJ$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AI1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AI$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AI1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AI1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AK$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AJ1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AJ$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AJ1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AJ1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AL$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AK1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AK$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AK1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AK1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AM$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AL1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AL$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AL1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AL1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AN$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AM1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AM$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AM1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AM1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AO$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AN1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AN$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AN1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AN1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AP$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AO1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AO$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AO1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AO1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AQ$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AP1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AP$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AP1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AP1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AR$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AQ1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AQ$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AQ1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AQ1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AS$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AR1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AR$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AR1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AR1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AT$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AS1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AS$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AS1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AS1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AU$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AT1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AT$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AT1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AT1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AV$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AU1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AU$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AU1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AU1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AW$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AV1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AV$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AV1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AV1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AX$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AW1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AW$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AW1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AW1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AY$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AX1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AX$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AX1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AX1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>AZ$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AY1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AY$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AY1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AY1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BA$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AZ1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>AZ$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AZ1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:AZ1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BB$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BA1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BA$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BA1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BA1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BC$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BB1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BB$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BB1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BB1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BD$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BC1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BC$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BC1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BC1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BE$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BD1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BD$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BD1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BD1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BF$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BE1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BE$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BE1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BE1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BG$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BF1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BF$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BF1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BF1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BH$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BG1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BG$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BG1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BG1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BI$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BH1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BH$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BH1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BH1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BJ$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BI1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BI$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BI1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BI1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BK$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BJ1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BJ$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BJ1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BJ1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BL$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BK1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BK$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BK1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BK1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BM$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BL1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BL$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BL1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BL1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BN$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BM1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BM$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BM1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BM1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BO$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BN1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BN$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BN1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BN1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BP$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BO1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BO$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BO1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BO1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BQ$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BP1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BP$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BP1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BP1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BR$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BQ1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BQ$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BQ1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BQ1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BS$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BR1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BR$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BR1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BR1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BT$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BS1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BS$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BS1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BS1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BU$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BT1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BT$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BT1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BT1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BV$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BU1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BU$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BU1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BU1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BW$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BV1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BV$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BV1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BV1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BX$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BW1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BW$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BW1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BW1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BY$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BX1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BX$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BX1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BX1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>BZ$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BY1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BY$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BY1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BY1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>CA$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BZ1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>BZ$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BZ1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:BZ1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>CB$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:CA1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>CA$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:CA1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:CA1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>CC$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:CB1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>CB$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:CB1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:CB1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>CD$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:CC1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>CC$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:CC1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:CC1128))))","v":0},{"$f":"IF(OFFSET($G1118, -$E1128, $E1128)=\"n/a\",0,IF(OFFSET($G1125, -$E1128, $E1128)=\"SL\",\nIF(OFFSET($G1118,-$E1128,$E1128)+$E1128>CE$5,IFERROR((OFFSET($G1117,-$E1128,$E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:CD1128)),\nIF(OFFSET($G1119,-$E1128,$E1128)+$E1128>CD$5,IFERROR(((OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:CD1128))*OFFSET($G1124, -$E1128, $E1128)/(OFFSET($G1118,-$E1128,$E1128))),0),OFFSET($G1117,-$E1128,$E1128)-SUM($G1128:CD1128))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1129)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>S$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:R1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>R$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:R1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:R1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>T$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:S1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>S$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:S1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:S1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>U$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:T1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>T$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:T1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:T1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>V$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:U1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>U$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:U1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:U1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>W$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:V1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>V$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:V1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:V1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>X$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:W1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>W$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:W1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:W1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>Y$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:X1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>X$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:X1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:X1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>Z$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:Y1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>Y$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:Y1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:Y1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AA$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:Z1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>Z$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:Z1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:Z1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AB$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AA1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AA$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AA1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AA1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AC$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AB1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AB$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AB1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AB1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AD$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AC1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AC$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AC1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AC1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AE$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AD1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AD$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AD1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AD1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AF$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AE1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AE$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AE1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AE1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AG$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AF1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AF$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AF1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AF1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AH$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AG1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AG$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AG1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AG1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AI$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AH1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AH$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AH1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AH1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AJ$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AI1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AI$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AI1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AI1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AK$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AJ1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AJ$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AJ1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AJ1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AL$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AK1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AK$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AK1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AK1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AM$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AL1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AL$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AL1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AL1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AN$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AM1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AM$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AM1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AM1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AO$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AN1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AN$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AN1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AN1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AP$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AO1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AO$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AO1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AO1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AQ$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AP1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AP$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AP1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AP1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AR$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AQ1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AQ$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AQ1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AQ1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AS$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AR1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AR$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AR1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AR1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AT$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AS1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AS$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AS1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AS1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AU$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AT1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AT$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AT1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AT1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AV$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AU1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AU$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AU1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AU1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AW$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AV1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AV$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AV1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AV1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AX$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AW1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AW$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AW1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AW1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AY$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AX1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AX$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AX1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AX1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>AZ$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AY1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AY$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AY1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AY1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BA$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AZ1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>AZ$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AZ1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:AZ1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BB$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BA1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BA$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BA1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BA1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BC$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BB1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BB$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BB1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BB1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BD$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BC1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BC$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BC1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BC1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BE$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BD1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BD$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BD1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BD1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BF$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BE1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BE$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BE1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BE1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BG$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BF1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BF$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BF1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BF1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BH$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BG1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BG$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BG1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BG1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BI$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BH1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BH$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BH1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BH1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BJ$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BI1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BI$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BI1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BI1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BK$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BJ1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BJ$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BJ1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BJ1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BL$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BK1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BK$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BK1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BK1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BM$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BL1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BL$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BL1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BL1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BN$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BM1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BM$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BM1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BM1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BO$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BN1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BN$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BN1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BN1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BP$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BO1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BO$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BO1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BO1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BQ$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BP1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BP$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BP1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BP1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BR$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BQ1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BQ$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BQ1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BQ1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BS$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BR1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BR$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BR1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BR1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BT$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BS1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BS$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BS1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BS1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BU$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BT1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BT$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BT1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BT1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BV$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BU1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BU$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BU1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BU1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BW$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BV1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BV$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BV1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BV1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BX$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BW1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BW$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BW1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BW1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BY$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BX1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BX$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BX1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BX1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>BZ$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BY1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BY$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BY1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BY1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>CA$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BZ1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>BZ$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BZ1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:BZ1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>CB$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:CA1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>CA$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:CA1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:CA1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>CC$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:CB1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>CB$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:CB1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:CB1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>CD$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:CC1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>CC$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:CC1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:CC1147))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1128, $E1129)=\"n/a\", 0, IF(OFFSET($G1125, -$E1128, $E1129)=\"SL\",\nIF(OFFSET($G1122, -$E1128, $E1129)+$E1129>CE$5, IFERROR((OFFSET($G1121, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))), 0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:CD1147)),\nIF(OFFSET($G1123, -$E1128, $E1129)+$E1129>CD$5, IFERROR(((OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:CD1147))*OFFSET($G1124, -$E1128, $E1129)/(OFFSET($G1122, -$E1128, $E1129))),0), OFFSET($G1121, -$E1128, $E1129)-SUM($G1147:CD1147))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1175)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>O$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:N1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>N$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:N1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:N1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>P$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:O1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>O$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:O1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:O1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>Q$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:P1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>P$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:P1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:P1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>R$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:Q1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>Q$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:Q1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:Q1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>S$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:R1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>R$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:R1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:R1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>T$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:S1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>S$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:S1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:S1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>U$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:T1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>T$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:T1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:T1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>V$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:U1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>U$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:U1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:U1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>W$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:V1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>V$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:V1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:V1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>X$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:W1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>W$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:W1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:W1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>Y$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:X1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>X$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:X1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:X1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>Z$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:Y1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>Y$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:Y1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:Y1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AA$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:Z1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>Z$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:Z1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:Z1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AB$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AA1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AA$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AA1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AA1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AC$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AB1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AB$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AB1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AB1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AD$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AC1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AC$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AC1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AC1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AE$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AD1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AD$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AD1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AD1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AF$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AE1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AE$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AE1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AE1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AG$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AF1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AF$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AF1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AF1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AH$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AG1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AG$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AG1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AG1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AI$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AH1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AH$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AH1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AH1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AJ$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AI1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AI$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AI1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AI1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AK$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AJ1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AJ$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AJ1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AJ1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AL$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AK1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AK$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AK1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AK1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AM$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AL1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AL$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AL1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AL1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AN$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AM1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AM$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AM1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AM1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AO$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AN1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AN$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AN1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AN1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AP$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AO1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AO$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AO1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AO1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AQ$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AP1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AP$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AP1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AP1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AR$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AQ1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AQ$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AQ1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AQ1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AS$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AR1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AR$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AR1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AR1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AT$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AS1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AS$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AS1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AS1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AU$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AT1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AT$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AT1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AT1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AV$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AU1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AU$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AU1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AU1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AW$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AV1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AV$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AV1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AV1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AX$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AW1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AW$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AW1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AW1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AY$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AX1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AX$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AX1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AX1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>AZ$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AY1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AY$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AY1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AY1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BA$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AZ1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>AZ$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AZ1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:AZ1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BB$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BA1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BA$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BA1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BA1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BC$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BB1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BB$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BB1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BB1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BD$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BC1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BC$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BC1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BC1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BE$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BD1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BD$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BD1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BD1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BF$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BE1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BE$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BE1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BE1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BG$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BF1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BF$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BF1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BF1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BH$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BG1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BG$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BG1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BG1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BI$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BH1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BH$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BH1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BH1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BJ$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BI1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BI$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BI1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BI1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BK$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BJ1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BJ$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BJ1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BJ1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BL$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BK1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BK$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BK1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BK1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BM$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BL1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BL$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BL1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BL1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BN$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BM1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BM$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BM1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BM1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BO$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BN1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BN$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BN1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BN1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BP$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BO1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BO$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BO1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BO1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BQ$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BP1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BP$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BP1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BP1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BR$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BQ1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BQ$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BQ1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BQ1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BS$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BR1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BR$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BR1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BR1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BT$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BS1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BS$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BS1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BS1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BU$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BT1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BT$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BT1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BT1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BV$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BU1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BU$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BU1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BU1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BW$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BV1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BV$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BV1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BV1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BX$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BW1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BW$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BW1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BW1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BY$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BX1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BX$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BX1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BX1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>BZ$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BY1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BY$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BY1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BY1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>CA$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BZ1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>BZ$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BZ1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:BZ1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>CB$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:CA1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>CA$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:CA1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:CA1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>CC$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:CB1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>CB$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:CB1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:CB1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>CD$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:CC1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>CC$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:CC1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:CC1175))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1175, $E1175)=\"n/a\",0,IF(OFFSET($G1172, -$E1175, $E1175)=\"SL\",\nIF(OFFSET($G1165,-$E1175,$E1175)+$E1175>CE$5,IFERROR((OFFSET($G1164,-$E1175,$E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:CD1175)),\nIF(OFFSET($G1166,-$E1175,$E1175)+$E1175>CD$5,IFERROR(((OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:CD1175))*OFFSET($G1171, -$E1175, $E1175)/(OFFSET($G1165,-$E1175,$E1175))),0),OFFSET($G1164,-$E1175,$E1175)-SUM($G1175:CD1175))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1172)","v":"Depreciation of asset adjustments - TAB 2012-13"},null,null,null,null,null,{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>L$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:K1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>K$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:K1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:K1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>M$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:L1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>L$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:L1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:L1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>N$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:M1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>M$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:M1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:M1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>O$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:N1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>N$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:N1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:N1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>P$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:O1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>O$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:O1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:O1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>Q$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:P1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>P$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:P1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:P1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>R$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:Q1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>Q$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:Q1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:Q1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>S$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:R1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>R$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:R1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:R1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>T$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:S1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>S$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:S1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:S1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>U$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:T1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>T$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:T1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:T1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>V$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:U1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>U$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:U1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:U1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>W$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:V1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>V$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:V1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:V1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>X$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:W1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>W$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:W1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:W1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>Y$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:X1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>X$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:X1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:X1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>Z$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:Y1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>Y$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:Y1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:Y1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AA$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:Z1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>Z$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:Z1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:Z1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AB$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AA1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AA$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AA1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AA1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AC$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AB1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AB$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AB1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AB1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AD$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AC1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AC$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AC1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AC1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AE$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AD1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AD$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AD1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AD1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AF$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AE1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AE$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AE1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AE1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AG$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AF1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AF$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AF1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AF1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AH$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AG1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AG$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AG1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AG1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AI$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AH1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AH$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AH1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AH1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AJ$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AI1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AI$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AI1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AI1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AK$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AJ1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AJ$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AJ1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AJ1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AL$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AK1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AK$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AK1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AK1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AM$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AL1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AL$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AL1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AL1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AN$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AM1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AM$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AM1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AM1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AO$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AN1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AN$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AN1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AN1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AP$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AO1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AO$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AO1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AO1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AQ$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AP1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AP$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AP1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AP1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AR$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AQ1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AQ$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AQ1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AQ1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AS$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AR1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AR$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AR1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AR1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AT$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AS1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AS$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AS1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AS1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AU$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AT1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AT$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AT1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AT1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AV$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AU1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AU$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AU1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AU1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AW$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AV1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AV$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AV1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AV1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AX$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AW1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AW$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AW1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AW1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AY$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AX1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AX$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AX1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AX1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>AZ$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AY1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AY$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AY1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AY1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BA$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AZ1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>AZ$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AZ1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:AZ1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BB$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BA1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BA$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BA1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BA1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BC$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BB1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BB$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BB1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BB1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BD$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BC1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BC$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BC1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BC1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BE$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BD1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BD$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BD1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BD1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BF$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BE1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BE$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BE1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BE1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BG$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BF1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BF$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BF1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BF1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BH$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BG1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BG$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BG1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BG1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BI$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BH1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BH$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BH1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BH1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BJ$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BI1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BI$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BI1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BI1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BK$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BJ1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BJ$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BJ1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BJ1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BL$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BK1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BK$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BK1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BK1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BM$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BL1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BL$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BL1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BL1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BN$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BM1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BM$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BM1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BM1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BO$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BN1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BN$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BN1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BN1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BP$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BO1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BO$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BO1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BO1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BQ$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BP1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BP$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BP1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BP1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BR$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BQ1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BQ$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BQ1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BQ1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BS$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BR1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BR$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BR1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BR1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BT$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BS1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BS$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BS1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BS1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BU$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BT1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BT$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BT1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BT1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BV$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BU1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BU$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BU1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BU1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BW$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BV1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BV$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BV1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BV1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BX$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BW1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BW$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BW1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BW1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BY$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BX1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BX$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BX1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BX1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>BZ$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BY1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BY$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BY1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BY1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>CA$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BZ1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>BZ$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BZ1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:BZ1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>CB$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:CA1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>CA$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:CA1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:CA1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>CC$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:CB1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>CB$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:CB1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:CB1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>CD$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:CC1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>CC$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:CC1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:CC1190))))","v":0},{"$f":"IF(OFFSET($G1165, -$E1171, $E1172)=\"n/a\", 0, IF(OFFSET($G1168, -$E1171, $E1172)=\"SL\",\nIF(OFFSET($G1165, -$E1171, $E1172)+$E1172>CE$5, IFERROR((OFFSET($G1164, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))), 0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:CD1190)),\nIF(OFFSET($G1166, -$E1171, $E1172)+$E1172>CD$5, IFERROR(((OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:CD1190))*OFFSET($G1167, -$E1171, $E1172)/(OFFSET($G1165, -$E1171, $E1172))),0), OFFSET($G1164, -$E1171, $E1172)-SUM($G1190:CD1190))))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1207)=0, G1209, INDEX('TAB input'!H$233:H$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1207)=0, H1209, INDEX('TAB input'!I$233:I$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1207)=0, I1209, INDEX('TAB input'!J$233:J$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1207)=0, J1209, INDEX('TAB input'!K$233:K$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1207)=0, K1209, INDEX('TAB input'!L$233:L$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1207)=0, L1209, INDEX('TAB input'!M$233:M$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1207)=0, M1209, INDEX('TAB input'!N$233:N$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1207)=0, N1209, INDEX('TAB input'!O$233:O$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1207)=0, O1209, INDEX('TAB input'!P$233:P$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1207)=0, P1209, INDEX('TAB input'!Q$233:Q$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1207)=0, Q1209, INDEX('TAB input'!R$233:R$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1207)=0, R1209, INDEX('TAB input'!S$233:S$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1207)=0, S1209, INDEX('TAB input'!T$233:T$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1207)=0, T1209, INDEX('TAB input'!U$233:U$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1207)=0, U1209, INDEX('TAB input'!V$233:V$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1207)=0, V1209, INDEX('TAB input'!W$233:W$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1207)=0, W1209, INDEX('TAB input'!X$233:X$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1207)=0, X1209, INDEX('TAB input'!Y$233:Y$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1207)=0, Y1209, INDEX('TAB input'!Z$233:Z$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1207)=0, Z1209, INDEX('TAB input'!AA$233:AA$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1207)=0, AA1209, INDEX('TAB input'!AB$233:AB$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1207)=0, AB1209, INDEX('TAB input'!AC$233:AC$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1207)=0, AC1209, INDEX('TAB input'!AD$233:AD$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1207)=0, AD1209, INDEX('TAB input'!AE$233:AE$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1207)=0, AE1209, INDEX('TAB input'!AF$233:AF$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1207)=0, AF1209, INDEX('TAB input'!AG$233:AG$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1207)=0, AG1209, INDEX('TAB input'!AH$233:AH$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1207)=0, AH1209, INDEX('TAB input'!AI$233:AI$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1207)=0, AI1209, INDEX('TAB input'!AJ$233:AJ$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1207)=0, AJ1209, INDEX('TAB input'!AK$233:AK$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1207)=0, AK1209, INDEX('TAB input'!AL$233:AL$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1207)=0, AL1209, INDEX('TAB input'!AM$233:AM$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1207)=0, AM1209, INDEX('TAB input'!AN$233:AN$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1207)=0, AN1209, INDEX('TAB input'!AO$233:AO$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1207)=0, AO1209, INDEX('TAB input'!AP$233:AP$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1207)=0, AP1209, INDEX('TAB input'!AQ$233:AQ$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1207)=0, AQ1209, INDEX('TAB input'!AR$233:AR$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1207)=0, AR1209, INDEX('TAB input'!AS$233:AS$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1207)=0, AS1209, INDEX('TAB input'!AT$233:AT$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1207)=0, AT1209, INDEX('TAB input'!AU$233:AU$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1207)=0, AU1209, INDEX('TAB input'!AV$233:AV$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1207)=0, AV1209, INDEX('TAB input'!AW$233:AW$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1207)=0, AW1209, INDEX('TAB input'!AX$233:AX$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1207)=0, AX1209, INDEX('TAB input'!AY$233:AY$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1207)=0, AY1209, INDEX('TAB input'!AZ$233:AZ$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1207)=0, AZ1209, INDEX('TAB input'!BA$233:BA$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1207)=0, BA1209, INDEX('TAB input'!BB$233:BB$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1207)=0, BB1209, INDEX('TAB input'!BC$233:BC$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1207)=0, BC1209, INDEX('TAB input'!BD$233:BD$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1207)=0, BD1209, INDEX('TAB input'!BE$233:BE$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1207)=0, BE1209, INDEX('TAB input'!BF$233:BF$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1207)=0, BF1209, INDEX('TAB input'!BG$233:BG$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1207)=0, BG1209, INDEX('TAB input'!BH$233:BH$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1207)=0, BH1209, INDEX('TAB input'!BI$233:BI$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1207)=0, BI1209, INDEX('TAB input'!BJ$233:BJ$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1207)=0, BJ1209, INDEX('TAB input'!BK$233:BK$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1207)=0, BK1209, INDEX('TAB input'!BL$233:BL$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1207)=0, BL1209, INDEX('TAB input'!BM$233:BM$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1207)=0, BM1209, INDEX('TAB input'!BN$233:BN$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1207)=0, BN1209, INDEX('TAB input'!BO$233:BO$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1207)=0, BO1209, INDEX('TAB input'!BP$233:BP$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1207)=0, BP1209, INDEX('TAB input'!BQ$233:BQ$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1207)=0, BQ1209, INDEX('TAB input'!BR$233:BR$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1207)=0, BR1209, INDEX('TAB input'!BS$233:BS$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1207)=0, BS1209, INDEX('TAB input'!BT$233:BT$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1207)=0, BT1209, INDEX('TAB input'!BU$233:BU$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E1207)=0, BU1209, INDEX('TAB input'!BV$233:BV$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E1207)=0, BV1209, INDEX('TAB input'!BW$233:BW$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E1207)=0, BW1209, INDEX('TAB input'!BX$233:BX$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E1207)=0, BX1209, INDEX('TAB input'!BY$233:BY$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E1207)=0, BY1209, INDEX('TAB input'!BZ$233:BZ$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E1207)=0, BZ1209, INDEX('TAB input'!CA$233:CA$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E1207)=0, CA1209, INDEX('TAB input'!CB$233:CB$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E1207)=0, CB1209, INDEX('TAB input'!CC$233:CC$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E1207)=0, CC1209, INDEX('TAB input'!CD$233:CD$282, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E1207)=0, CD1209, INDEX('TAB input'!CE$233:CE$282, $E1207))","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E1207)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E1207)=\"\", G1215, INDEX('TAB input'!H$446:H$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E1207)=\"\", H1215, INDEX('TAB input'!I$446:I$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E1207)=\"\", I1215, INDEX('TAB input'!J$446:J$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E1207)=\"\", J1215, INDEX('TAB input'!K$446:K$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E1207)=\"\", K1215, INDEX('TAB input'!L$446:L$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E1207)=\"\", L1215, INDEX('TAB input'!M$446:M$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E1207)=\"\", M1215, INDEX('TAB input'!N$446:N$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E1207)=\"\", N1215, INDEX('TAB input'!O$446:O$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E1207)=\"\", O1215, INDEX('TAB input'!P$446:P$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E1207)=\"\", P1215, INDEX('TAB input'!Q$446:Q$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E1207)=\"\", Q1215, INDEX('TAB input'!R$446:R$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E1207)=\"\", R1215, INDEX('TAB input'!S$446:S$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E1207)=\"\", S1215, INDEX('TAB input'!T$446:T$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E1207)=\"\", T1215, INDEX('TAB input'!U$446:U$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E1207)=\"\", U1215, INDEX('TAB input'!V$446:V$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E1207)=\"\", V1215, INDEX('TAB input'!W$446:W$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E1207)=\"\", W1215, INDEX('TAB input'!X$446:X$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E1207)=\"\", X1215, INDEX('TAB input'!Y$446:Y$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E1207)=\"\", Y1215, INDEX('TAB input'!Z$446:Z$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E1207)=\"\", Z1215, INDEX('TAB input'!AA$446:AA$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E1207)=\"\", AA1215, INDEX('TAB input'!AB$446:AB$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E1207)=\"\", AB1215, INDEX('TAB input'!AC$446:AC$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E1207)=\"\", AC1215, INDEX('TAB input'!AD$446:AD$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E1207)=\"\", AD1215, INDEX('TAB input'!AE$446:AE$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E1207)=\"\", AE1215, INDEX('TAB input'!AF$446:AF$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E1207)=\"\", AF1215, INDEX('TAB input'!AG$446:AG$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E1207)=\"\", AG1215, INDEX('TAB input'!AH$446:AH$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E1207)=\"\", AH1215, INDEX('TAB input'!AI$446:AI$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E1207)=\"\", AI1215, INDEX('TAB input'!AJ$446:AJ$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E1207)=\"\", AJ1215, INDEX('TAB input'!AK$446:AK$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E1207)=\"\", AK1215, INDEX('TAB input'!AL$446:AL$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E1207)=\"\", AL1215, INDEX('TAB input'!AM$446:AM$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E1207)=\"\", AM1215, INDEX('TAB input'!AN$446:AN$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E1207)=\"\", AN1215, INDEX('TAB input'!AO$446:AO$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E1207)=\"\", AO1215, INDEX('TAB input'!AP$446:AP$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E1207)=\"\", AP1215, INDEX('TAB input'!AQ$446:AQ$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E1207)=\"\", AQ1215, INDEX('TAB input'!AR$446:AR$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E1207)=\"\", AR1215, INDEX('TAB input'!AS$446:AS$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E1207)=\"\", AS1215, INDEX('TAB input'!AT$446:AT$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E1207)=\"\", AT1215, INDEX('TAB input'!AU$446:AU$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E1207)=\"\", AU1215, INDEX('TAB input'!AV$446:AV$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E1207)=\"\", AV1215, INDEX('TAB input'!AW$446:AW$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E1207)=\"\", AW1215, INDEX('TAB input'!AX$446:AX$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E1207)=\"\", AX1215, INDEX('TAB input'!AY$446:AY$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E1207)=\"\", AY1215, INDEX('TAB input'!AZ$446:AZ$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E1207)=\"\", AZ1215, INDEX('TAB input'!BA$446:BA$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E1207)=\"\", BA1215, INDEX('TAB input'!BB$446:BB$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E1207)=\"\", BB1215, INDEX('TAB input'!BC$446:BC$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E1207)=\"\", BC1215, INDEX('TAB input'!BD$446:BD$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E1207)=\"\", BD1215, INDEX('TAB input'!BE$446:BE$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E1207)=\"\", BE1215, INDEX('TAB input'!BF$446:BF$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E1207)=\"\", BF1215, INDEX('TAB input'!BG$446:BG$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E1207)=\"\", BG1215, INDEX('TAB input'!BH$446:BH$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E1207)=\"\", BH1215, INDEX('TAB input'!BI$446:BI$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E1207)=\"\", BI1215, INDEX('TAB input'!BJ$446:BJ$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E1207)=\"\", BJ1215, INDEX('TAB input'!BK$446:BK$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E1207)=\"\", BK1215, INDEX('TAB input'!BL$446:BL$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E1207)=\"\", BL1215, INDEX('TAB input'!BM$446:BM$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E1207)=\"\", BM1215, INDEX('TAB input'!BN$446:BN$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E1207)=\"\", BN1215, INDEX('TAB input'!BO$446:BO$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E1207)=\"\", BO1215, INDEX('TAB input'!BP$446:BP$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E1207)=\"\", BP1215, INDEX('TAB input'!BQ$446:BQ$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E1207)=\"\", BQ1215, INDEX('TAB input'!BR$446:BR$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E1207)=\"\", BR1215, INDEX('TAB input'!BS$446:BS$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E1207)=\"\", BS1215, INDEX('TAB input'!BT$446:BT$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E1207)=\"\", BT1215, INDEX('TAB input'!BU$446:BU$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E1207)=\"\", BU1215, INDEX('TAB input'!BV$446:BV$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E1207)=\"\", BV1215, INDEX('TAB input'!BW$446:BW$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E1207)=\"\", BW1215, INDEX('TAB input'!BX$446:BX$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E1207)=\"\", BX1215, INDEX('TAB input'!BY$446:BY$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E1207)=\"\", BY1215, INDEX('TAB input'!BZ$446:BZ$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E1207)=\"\", BZ1215, INDEX('TAB input'!CA$446:CA$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E1207)=\"\", CA1215, INDEX('TAB input'!CB$446:CB$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E1207)=\"\", CB1215, INDEX('TAB input'!CC$446:CC$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E1207)=\"\", CC1215, INDEX('TAB input'!CD$446:CD$495, $E1207))","v":0},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E1207)=\"\", CD1215, INDEX('TAB input'!CE$446:CE$495, $E1207))","v":0}]
[null,null,null,null,16,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1234)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>X$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:W1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>W$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:W1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:W1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>Y$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:X1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>X$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:X1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:X1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>Z$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:Y1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>Y$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:Y1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:Y1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AA$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:Z1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>Z$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:Z1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:Z1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AB$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AA1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AA$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AA1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AA1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AC$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AB1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AB$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AB1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AB1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AD$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AC1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AC$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AC1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AC1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AE$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AD1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AD$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AD1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AD1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AF$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AE1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AE$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AE1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AE1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AG$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AF1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AF$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AF1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AF1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AH$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AG1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AG$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AG1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AG1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AI$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AH1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AH$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AH1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AH1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AJ$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AI1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AI$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AI1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AI1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AK$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AJ1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AJ$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AJ1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AJ1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AL$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AK1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AK$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AK1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AK1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AM$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AL1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AL$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AL1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AL1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AN$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AM1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AM$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AM1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AM1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AO$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AN1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AN$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AN1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AN1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AP$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AO1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AO$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AO1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AO1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AQ$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AP1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AP$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AP1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AP1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AR$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AQ1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AQ$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AQ1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AQ1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AS$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AR1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AR$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AR1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AR1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AT$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AS1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AS$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AS1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AS1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AU$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AT1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AT$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AT1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AT1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AV$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AU1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AU$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AU1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AU1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AW$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AV1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AV$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AV1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AV1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AX$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AW1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AW$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AW1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AW1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AY$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AX1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AX$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AX1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AX1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AZ$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AY1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AY$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AY1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AY1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BA$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AZ1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>AZ$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AZ1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AZ1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BB$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BA1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BA$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BA1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BA1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BC$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BB1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BB$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BB1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BB1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BD$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BC1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BC$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BC1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BC1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BE$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BD1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BD$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BD1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BD1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BF$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BE1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BE$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BE1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BE1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BG$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BF1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BF$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BF1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BF1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BH$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BG1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BG$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BG1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BG1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BI$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BH1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BH$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BH1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BH1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BJ$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BI1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BI$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BI1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BI1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BK$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BJ1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BJ$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BJ1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BJ1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BL$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BK1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BK$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BK1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BK1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BM$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BL1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BL$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BL1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BL1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BN$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BM1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BM$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BM1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BM1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BO$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BN1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BN$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BN1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BN1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BP$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BO1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BO$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BO1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BO1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BQ$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BP1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BP$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BP1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BP1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BR$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BQ1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BQ$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BQ1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BQ1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BS$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BR1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BR$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BR1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BR1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BT$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BS1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BS$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BS1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BS1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BU$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BT1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BT$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BT1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BT1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BV$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BU1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BU$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BU1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BU1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BW$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BV1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BV$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BV1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BV1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BX$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BW1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BW$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BW1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BW1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BY$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BX1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BX$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BX1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BX1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BZ$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BY1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BY$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BY1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BY1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>CA$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BZ1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>BZ$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BZ1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BZ1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>CB$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:CA1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>CA$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:CA1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:CA1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>CC$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:CB1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>CB$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:CB1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:CB1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>CD$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:CC1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>CC$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:CC1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:CC1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>CE$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:CD1234)),\nIF(OFFSET($G1225,-$E1234,$E1234)+$E1234>CD$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:CD1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:CD1234))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1270)","v":"Depreciation of net capex 2010-11"},null,null,null,{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>J$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:I1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>I$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:I1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:I1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>K$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:J1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>J$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:J1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:J1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>L$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:K1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>K$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:K1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:K1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>M$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:L1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>L$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:L1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:L1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>N$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:M1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>M$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:M1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:M1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>O$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:N1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>N$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:N1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:N1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>P$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:O1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>O$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:O1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:O1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>Q$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:P1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>P$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:P1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:P1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>R$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:Q1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>Q$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:Q1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:Q1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>S$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:R1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>R$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:R1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:R1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>T$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:S1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>S$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:S1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:S1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>U$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:T1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>T$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:T1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:T1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>V$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:U1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>U$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:U1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:U1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>W$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:V1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>V$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:V1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:V1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>X$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:W1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>W$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:W1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:W1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>Y$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:X1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>X$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:X1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:X1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>Z$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:Y1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>Y$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:Y1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:Y1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AA$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:Z1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>Z$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:Z1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:Z1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AB$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AA1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AA$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AA1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AA1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AC$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AB1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AB$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AB1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AB1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AD$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AC1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AC$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AC1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AC1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AE$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AD1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AD$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AD1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AD1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AF$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AE1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AE$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AE1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AE1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AG$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AF1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AF$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AF1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AF1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AH$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AG1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AG$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AG1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AG1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AI$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AH1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AH$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AH1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AH1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AJ$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AI1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AI$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AI1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AI1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AK$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AJ1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AJ$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AJ1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AJ1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AL$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AK1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AK$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AK1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AK1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AM$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AL1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AL$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AL1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AL1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AN$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AM1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AM$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AM1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AM1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AO$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AN1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AN$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AN1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AN1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AP$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AO1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AO$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AO1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AO1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AQ$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AP1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AP$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AP1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AP1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AR$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AQ1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AQ$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AQ1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AQ1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AS$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AR1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AR$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AR1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AR1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AT$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AS1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AS$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AS1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AS1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AU$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AT1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AT$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AT1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AT1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AV$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AU1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AU$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AU1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AU1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AW$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AV1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AV$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AV1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AV1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AX$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AW1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AW$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AW1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AW1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AY$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AX1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AX$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AX1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AX1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>AZ$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AY1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AY$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AY1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AY1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BA$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AZ1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>AZ$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AZ1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:AZ1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BB$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BA1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BA$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BA1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BA1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BC$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BB1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BB$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BB1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BB1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BD$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BC1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BC$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BC1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BC1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BE$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BD1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BD$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BD1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BD1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BF$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BE1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BE$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BE1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BE1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BG$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BF1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BF$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BF1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BF1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BH$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BG1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BG$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BG1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BG1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BI$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BH1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BH$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BH1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BH1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BJ$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BI1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BI$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BI1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BI1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BK$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BJ1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BJ$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BJ1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BJ1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BL$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BK1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BK$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BK1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BK1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BM$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BL1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BL$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BL1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BL1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BN$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BM1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BM$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BM1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BM1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BO$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BN1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BN$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BN1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BN1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BP$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BO1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BO$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BO1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BO1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BQ$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BP1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BP$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BP1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BP1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BR$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BQ1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BQ$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BQ1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BQ1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BS$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BR1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BR$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BR1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BR1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BT$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BS1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BS$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BS1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BS1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BU$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BT1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BT$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BT1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BT1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BV$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BU1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BU$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BU1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BU1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BW$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BV1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BV$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BV1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BV1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BX$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BW1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BW$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BW1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BW1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BY$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BX1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BX$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BX1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BX1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>BZ$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BY1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BY$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BY1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BY1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>CA$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BZ1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>BZ$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BZ1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:BZ1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>CB$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:CA1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>CA$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:CA1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:CA1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>CC$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:CB1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>CB$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:CB1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:CB1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>CD$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:CC1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>CC$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:CC1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:CC1270))))","v":0},{"$f":"IF(OFFSET($G1260, -$E1270, $E1270)=\"n/a\",0,IF(OFFSET($G1267, -$E1270, $E1270)=\"SL\",\nIF(OFFSET($G1260,-$E1270,$E1270)+$E1270>CE$5,IFERROR((OFFSET($G1259,-$E1270,$E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:CD1270)),\nIF(OFFSET($G1261,-$E1270,$E1270)+$E1270>CD$5,IFERROR(((OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:CD1270))*OFFSET($G1266, -$E1270, $E1270)/(OFFSET($G1260,-$E1270,$E1270))),0),OFFSET($G1259,-$E1270,$E1270)-SUM($G1270:CD1270))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1277)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>Q$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:P1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>P$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:P1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:P1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>R$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:Q1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>Q$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:Q1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:Q1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>S$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:R1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>R$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:R1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:R1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>T$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:S1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>S$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:S1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:S1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>U$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:T1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>T$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:T1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:T1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>V$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:U1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>U$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:U1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:U1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>W$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:V1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>V$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:V1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:V1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>X$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:W1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>W$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:W1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:W1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>Y$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:X1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>X$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:X1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:X1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>Z$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:Y1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>Y$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:Y1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:Y1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AA$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:Z1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>Z$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:Z1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:Z1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AB$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AA1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AA$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AA1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AA1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AC$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AB1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AB$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AB1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AB1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AD$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AC1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AC$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AC1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AC1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AE$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AD1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AD$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AD1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AD1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AF$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AE1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AE$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AE1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AE1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AG$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AF1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AF$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AF1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AF1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AH$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AG1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AG$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AG1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AG1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AI$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AH1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AH$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AH1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AH1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AJ$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AI1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AI$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AI1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AI1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AK$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AJ1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AJ$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AJ1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AJ1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AL$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AK1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AK$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AK1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AK1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AM$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AL1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AL$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AL1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AL1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AN$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AM1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AM$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AM1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AM1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AO$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AN1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AN$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AN1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AN1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AP$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AO1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AO$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AO1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AO1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AQ$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AP1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AP$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AP1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AP1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AR$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AQ1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AQ$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AQ1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AQ1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AS$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AR1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AR$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AR1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AR1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AT$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AS1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AS$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AS1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AS1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AU$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AT1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AT$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AT1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AT1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AV$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AU1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AU$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AU1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AU1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AW$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AV1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AV$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AV1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AV1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AX$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AW1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AW$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AW1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AW1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AY$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AX1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AX$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AX1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AX1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AZ$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AY1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AY$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AY1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AY1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BA$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AZ1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AZ$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AZ1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AZ1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BB$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BA1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BA$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BA1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BA1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BC$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BB1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BB$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BB1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BB1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BD$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BC1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BC$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BC1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BC1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BE$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BD1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BD$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BD1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BD1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BF$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BE1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BE$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BE1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BE1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BG$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BF1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BF$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BF1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BF1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BH$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BG1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BG$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BG1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BG1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BI$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BH1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BH$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BH1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BH1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BJ$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BI1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BI$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BI1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BI1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BK$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BJ1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BJ$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BJ1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BJ1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BL$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BK1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BK$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BK1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BK1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BM$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BL1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BL$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BL1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BL1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BN$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BM1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BM$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BM1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BM1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BO$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BN1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BN$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BN1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BN1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BP$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BO1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BO$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BO1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BO1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BQ$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BP1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BP$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BP1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BP1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BR$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BQ1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BQ$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BQ1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BQ1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BS$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BR1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BR$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BR1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BR1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BT$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BS1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BS$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BS1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BS1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BU$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BT1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BT$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BT1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BT1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BV$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BU1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BU$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BU1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BU1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BW$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BV1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BV$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BV1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BV1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BX$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BW1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BW$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BW1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BW1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BY$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BX1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BX$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BX1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BX1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BZ$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BY1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BY$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BY1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BY1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>CA$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BZ1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BZ$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BZ1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BZ1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>CB$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:CA1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>CA$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:CA1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:CA1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>CC$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:CB1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>CB$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:CB1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:CB1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>CD$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:CC1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>CC$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:CC1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:CC1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>CE$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:CD1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>CD$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:CD1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:CD1277))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1278)","v":"Depreciation of asset adjustments - TAB 2018-19"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>R$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:Q1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>Q$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:Q1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:Q1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>S$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:R1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>R$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:R1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:R1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>T$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:S1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>S$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:S1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:S1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>U$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:T1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>T$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:T1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:T1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>V$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:U1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>U$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:U1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:U1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>W$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:V1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>V$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:V1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:V1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>X$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:W1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>W$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:W1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:W1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>Y$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:X1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>X$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:X1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:X1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>Z$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:Y1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>Y$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:Y1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:Y1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AA$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:Z1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>Z$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:Z1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:Z1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AB$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AA1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AA$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AA1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AA1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AC$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AB1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AB$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AB1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AB1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AD$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AC1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AC$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AC1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AC1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AE$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AD1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AD$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AD1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AD1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AF$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AE1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AE$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AE1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AE1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AG$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AF1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AF$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AF1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AF1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AH$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AG1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AG$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AG1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AG1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AI$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AH1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AH$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AH1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AH1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AJ$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AI1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AI$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AI1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AI1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AK$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AJ1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AJ$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AJ1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AJ1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AL$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AK1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AK$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AK1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AK1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AM$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AL1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AL$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AL1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AL1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AN$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AM1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AM$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AM1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AM1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AO$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AN1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AN$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AN1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AN1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AP$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AO1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AO$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AO1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AO1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AQ$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AP1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AP$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AP1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AP1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AR$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AQ1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AQ$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AQ1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AQ1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AS$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AR1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AR$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AR1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AR1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AT$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AS1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AS$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AS1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AS1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AU$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AT1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AT$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AT1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AT1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AV$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AU1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AU$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AU1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AU1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AW$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AV1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AV$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AV1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AV1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AX$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AW1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AW$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AW1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AW1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AY$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AX1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AX$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AX1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AX1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>AZ$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AY1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AY$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AY1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AY1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BA$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AZ1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>AZ$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AZ1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:AZ1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BB$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BA1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BA$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BA1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BA1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BC$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BB1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BB$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BB1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BB1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BD$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BC1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BC$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BC1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BC1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BE$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BD1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BD$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BD1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BD1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BF$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BE1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BE$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BE1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BE1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BG$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BF1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BF$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BF1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BF1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BH$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BG1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BG$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BG1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BG1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BI$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BH1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BH$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BH1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BH1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BJ$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BI1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BI$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BI1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BI1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BK$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BJ1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BJ$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BJ1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BJ1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BL$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BK1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BK$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BK1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BK1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BM$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BL1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BL$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BL1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BL1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BN$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BM1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BM$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BM1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BM1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BO$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BN1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BN$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BN1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BN1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BP$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BO1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BO$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BO1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BO1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BQ$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BP1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BP$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BP1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BP1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BR$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BQ1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BQ$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BQ1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BQ1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BS$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BR1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BR$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BR1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BR1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BT$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BS1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BS$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BS1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BS1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BU$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BT1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BT$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BT1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BT1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BV$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BU1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BU$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BU1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BU1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BW$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BV1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BV$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BV1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BV1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BX$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BW1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BW$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BW1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BW1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BY$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BX1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BX$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BX1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BX1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>BZ$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BY1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BY$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BY1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BY1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>CA$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BZ1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>BZ$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BZ1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:BZ1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>CB$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:CA1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>CA$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:CA1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:CA1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>CC$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:CB1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>CB$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:CB1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:CB1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>CD$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:CC1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>CC$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:CC1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:CC1296))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1277, $E1278)=\"n/a\", 0, IF(OFFSET($G1274, -$E1277, $E1278)=\"SL\",\nIF(OFFSET($G1271, -$E1277, $E1278)+$E1278>CE$5, IFERROR((OFFSET($G1270, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))), 0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:CD1296)),\nIF(OFFSET($G1272, -$E1277, $E1278)+$E1278>CD$5, IFERROR(((OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:CD1296))*OFFSET($G1273, -$E1277, $E1278)/(OFFSET($G1271, -$E1277, $E1278))),0), OFFSET($G1270, -$E1277, $E1278)-SUM($G1296:CD1296))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1321)","v":"Depreciation of net capex 2011-12"},null,null,null,null,{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>K$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:J1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>J$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:J1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:J1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>L$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:K1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>K$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:K1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:K1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>M$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:L1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>L$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:L1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:L1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>N$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:M1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>M$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:M1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:M1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>O$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:N1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>N$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:N1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:N1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>P$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:O1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>O$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:O1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:O1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>Q$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:P1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>P$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:P1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:P1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>R$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:Q1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>Q$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:Q1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:Q1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>S$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:R1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>R$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:R1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:R1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>T$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:S1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>S$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:S1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:S1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>U$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:T1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>T$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:T1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:T1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>V$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:U1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>U$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:U1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:U1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>W$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:V1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>V$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:V1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:V1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>X$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:W1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>W$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:W1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:W1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>Y$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:X1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>X$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:X1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:X1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>Z$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:Y1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>Y$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:Y1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:Y1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AA$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:Z1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>Z$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:Z1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:Z1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AB$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AA1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AA$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AA1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AA1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AC$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AB1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AB$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AB1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AB1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AD$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AC1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AC$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AC1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AC1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AE$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AD1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AD$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AD1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AD1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AF$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AE1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AE$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AE1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AE1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AG$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AF1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AF$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AF1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AF1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AH$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AG1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AG$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AG1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AG1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AI$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AH1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AH$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AH1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AH1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AJ$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AI1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AI$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AI1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AI1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AK$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AJ1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AJ$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AJ1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AJ1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AL$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AK1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AK$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AK1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AK1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AM$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AL1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AL$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AL1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AL1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AN$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AM1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AM$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AM1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AM1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AO$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AN1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AN$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AN1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AN1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AP$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AO1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AO$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AO1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AO1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AQ$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AP1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AP$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AP1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AP1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AR$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AQ1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AQ$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AQ1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AQ1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AS$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AR1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AR$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AR1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AR1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AT$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AS1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AS$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AS1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AS1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AU$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AT1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AT$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AT1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AT1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AV$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AU1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AU$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AU1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AU1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AW$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AV1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AV$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AV1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AV1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AX$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AW1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AW$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AW1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AW1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AY$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AX1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AX$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AX1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AX1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>AZ$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AY1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AY$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AY1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AY1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BA$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AZ1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>AZ$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AZ1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:AZ1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BB$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BA1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BA$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BA1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BA1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BC$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BB1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BB$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BB1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BB1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BD$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BC1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BC$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BC1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BC1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BE$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BD1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BD$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BD1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BD1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BF$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BE1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BE$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BE1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BE1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BG$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BF1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BF$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BF1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BF1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BH$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BG1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BG$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BG1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BG1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BI$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BH1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BH$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BH1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BH1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BJ$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BI1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BI$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BI1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BI1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BK$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BJ1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BJ$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BJ1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BJ1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BL$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BK1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BK$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BK1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BK1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BM$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BL1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BL$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BL1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BL1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BN$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BM1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BM$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BM1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BM1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BO$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BN1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BN$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BN1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BN1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BP$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BO1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BO$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BO1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BO1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BQ$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BP1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BP$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BP1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BP1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BR$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BQ1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BQ$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BQ1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BQ1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BS$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BR1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BR$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BR1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BR1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BT$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BS1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BS$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BS1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BS1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BU$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BT1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BT$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BT1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BT1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BV$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BU1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BU$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BU1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BU1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BW$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BV1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BV$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BV1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BV1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BX$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BW1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BW$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BW1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BW1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BY$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BX1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BX$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BX1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BX1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>BZ$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BY1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BY$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BY1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BY1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>CA$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BZ1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>BZ$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BZ1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:BZ1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>CB$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:CA1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>CA$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:CA1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:CA1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>CC$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:CB1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>CB$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:CB1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:CB1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>CD$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:CC1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>CC$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:CC1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:CC1321))))","v":0},{"$f":"IF(OFFSET($G1311, -$E1321, $E1321)=\"n/a\",0,IF(OFFSET($G1318, -$E1321, $E1321)=\"SL\",\nIF(OFFSET($G1311,-$E1321,$E1321)+$E1321>CE$5,IFERROR((OFFSET($G1310,-$E1321,$E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:CD1321)),\nIF(OFFSET($G1312,-$E1321,$E1321)+$E1321>CD$5,IFERROR(((OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:CD1321))*OFFSET($G1317, -$E1321, $E1321)/(OFFSET($G1311,-$E1321,$E1321))),0),OFFSET($G1310,-$E1321,$E1321)-SUM($G1321:CD1321))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1329)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>S$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:R1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>R$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:R1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:R1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>T$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:S1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>S$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:S1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:S1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>U$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:T1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>T$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:T1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:T1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>V$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:U1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>U$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:U1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:U1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>W$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:V1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>V$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:V1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:V1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>X$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:W1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>W$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:W1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:W1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>Y$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:X1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>X$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:X1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:X1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>Z$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:Y1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>Y$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:Y1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:Y1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AA$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:Z1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>Z$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:Z1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:Z1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AB$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AA1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AA$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AA1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AA1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AC$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AB1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AB$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AB1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AB1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AD$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AC1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AC$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AC1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AC1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AE$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AD1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AD$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AD1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AD1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AF$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AE1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AE$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AE1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AE1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AG$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AF1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AF$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AF1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AF1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AH$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AG1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AG$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AG1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AG1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AI$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AH1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AH$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AH1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AH1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AJ$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AI1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AI$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AI1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AI1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AK$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AJ1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AJ$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AJ1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AJ1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AL$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AK1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AK$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AK1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AK1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AM$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AL1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AL$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AL1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AL1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AN$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AM1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AM$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AM1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AM1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AO$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AN1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AN$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AN1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AN1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AP$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AO1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AO$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AO1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AO1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AQ$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AP1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AP$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AP1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AP1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AR$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AQ1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AQ$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AQ1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AQ1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AS$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AR1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AR$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AR1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AR1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AT$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AS1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AS$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AS1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AS1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AU$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AT1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AT$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AT1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AT1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AV$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AU1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AU$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AU1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AU1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AW$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AV1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AV$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AV1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AV1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AX$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AW1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AW$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AW1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AW1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AY$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AX1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AX$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AX1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AX1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>AZ$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AY1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AY$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AY1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AY1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BA$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AZ1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>AZ$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AZ1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:AZ1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BB$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BA1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BA$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BA1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BA1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BC$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BB1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BB$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BB1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BB1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BD$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BC1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BC$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BC1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BC1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BE$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BD1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BD$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BD1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BD1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BF$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BE1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BE$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BE1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BE1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BG$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BF1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BF$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BF1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BF1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BH$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BG1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BG$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BG1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BG1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BI$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BH1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BH$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BH1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BH1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BJ$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BI1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BI$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BI1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BI1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BK$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BJ1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BJ$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BJ1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BJ1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BL$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BK1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BK$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BK1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BK1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BM$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BL1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BL$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BL1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BL1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BN$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BM1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BM$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BM1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BM1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BO$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BN1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BN$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BN1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BN1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BP$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BO1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BO$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BO1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BO1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BQ$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BP1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BP$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BP1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BP1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BR$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BQ1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BQ$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BQ1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BQ1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BS$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BR1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BR$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BR1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BR1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BT$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BS1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BS$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BS1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BS1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BU$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BT1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BT$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BT1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BT1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BV$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BU1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BU$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BU1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BU1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BW$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BV1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BV$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BV1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BV1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BX$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BW1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BW$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BW1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BW1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BY$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BX1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BX$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BX1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BX1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>BZ$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BY1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BY$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BY1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BY1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>CA$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BZ1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>BZ$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BZ1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:BZ1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>CB$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:CA1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>CA$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:CA1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:CA1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>CC$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:CB1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>CB$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:CB1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:CB1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>CD$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:CC1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>CC$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:CC1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:CC1329))))","v":0},{"$f":"IF(OFFSET($G1319, -$E1329, $E1329)=\"n/a\",0,IF(OFFSET($G1326, -$E1329, $E1329)=\"SL\",\nIF(OFFSET($G1319,-$E1329,$E1329)+$E1329>CE$5,IFERROR((OFFSET($G1318,-$E1329,$E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:CD1329)),\nIF(OFFSET($G1320,-$E1329,$E1329)+$E1329>CD$5,IFERROR(((OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:CD1329))*OFFSET($G1325, -$E1329, $E1329)/(OFFSET($G1319,-$E1329,$E1329))),0),OFFSET($G1318,-$E1329,$E1329)-SUM($G1329:CD1329))))","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E1357)=\"\", IF($G1357=0, 0, F1358), INDEX('TAB input'!$G$180:$G$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E1357)=\"\", G1358, INDEX('TAB input'!H$180:H$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E1357)=\"\", H1358, INDEX('TAB input'!I$180:I$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E1357)=\"\", I1358, INDEX('TAB input'!J$180:J$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E1357)=\"\", J1358, INDEX('TAB input'!K$180:K$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E1357)=\"\", K1358, INDEX('TAB input'!L$180:L$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E1357)=\"\", L1358, INDEX('TAB input'!M$180:M$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E1357)=\"\", M1358, INDEX('TAB input'!N$180:N$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E1357)=\"\", N1358, INDEX('TAB input'!O$180:O$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E1357)=\"\", O1358, INDEX('TAB input'!P$180:P$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E1357)=\"\", P1358, INDEX('TAB input'!Q$180:Q$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E1357)=\"\", Q1358, INDEX('TAB input'!R$180:R$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E1357)=\"\", R1358, INDEX('TAB input'!S$180:S$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E1357)=\"\", S1358, INDEX('TAB input'!T$180:T$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E1357)=\"\", T1358, INDEX('TAB input'!U$180:U$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E1357)=\"\", U1358, INDEX('TAB input'!V$180:V$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E1357)=\"\", V1358, INDEX('TAB input'!W$180:W$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E1357)=\"\", W1358, INDEX('TAB input'!X$180:X$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E1357)=\"\", X1358, INDEX('TAB input'!Y$180:Y$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E1357)=\"\", Y1358, INDEX('TAB input'!Z$180:Z$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E1357)=\"\", Z1358, INDEX('TAB input'!AA$180:AA$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E1357)=\"\", AA1358, INDEX('TAB input'!AB$180:AB$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E1357)=\"\", AB1358, INDEX('TAB input'!AC$180:AC$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E1357)=\"\", AC1358, INDEX('TAB input'!AD$180:AD$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E1357)=\"\", AD1358, INDEX('TAB input'!AE$180:AE$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E1357)=\"\", AE1358, INDEX('TAB input'!AF$180:AF$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E1357)=\"\", AF1358, INDEX('TAB input'!AG$180:AG$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E1357)=\"\", AG1358, INDEX('TAB input'!AH$180:AH$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E1357)=\"\", AH1358, INDEX('TAB input'!AI$180:AI$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E1357)=\"\", AI1358, INDEX('TAB input'!AJ$180:AJ$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E1357)=\"\", AJ1358, INDEX('TAB input'!AK$180:AK$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E1357)=\"\", AK1358, INDEX('TAB input'!AL$180:AL$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E1357)=\"\", AL1358, INDEX('TAB input'!AM$180:AM$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E1357)=\"\", AM1358, INDEX('TAB input'!AN$180:AN$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E1357)=\"\", AN1358, INDEX('TAB input'!AO$180:AO$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E1357)=\"\", AO1358, INDEX('TAB input'!AP$180:AP$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E1357)=\"\", AP1358, INDEX('TAB input'!AQ$180:AQ$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E1357)=\"\", AQ1358, INDEX('TAB input'!AR$180:AR$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E1357)=\"\", AR1358, INDEX('TAB input'!AS$180:AS$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E1357)=\"\", AS1358, INDEX('TAB input'!AT$180:AT$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E1357)=\"\", AT1358, INDEX('TAB input'!AU$180:AU$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E1357)=\"\", AU1358, INDEX('TAB input'!AV$180:AV$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E1357)=\"\", AV1358, INDEX('TAB input'!AW$180:AW$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E1357)=\"\", AW1358, INDEX('TAB input'!AX$180:AX$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E1357)=\"\", AX1358, INDEX('TAB input'!AY$180:AY$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E1357)=\"\", AY1358, INDEX('TAB input'!AZ$180:AZ$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E1357)=\"\", AZ1358, INDEX('TAB input'!BA$180:BA$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E1357)=\"\", BA1358, INDEX('TAB input'!BB$180:BB$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E1357)=\"\", BB1358, INDEX('TAB input'!BC$180:BC$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E1357)=\"\", BC1358, INDEX('TAB input'!BD$180:BD$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E1357)=\"\", BD1358, INDEX('TAB input'!BE$180:BE$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E1357)=\"\", BE1358, INDEX('TAB input'!BF$180:BF$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E1357)=\"\", BF1358, INDEX('TAB input'!BG$180:BG$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E1357)=\"\", BG1358, INDEX('TAB input'!BH$180:BH$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E1357)=\"\", BH1358, INDEX('TAB input'!BI$180:BI$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E1357)=\"\", BI1358, INDEX('TAB input'!BJ$180:BJ$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E1357)=\"\", BJ1358, INDEX('TAB input'!BK$180:BK$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E1357)=\"\", BK1358, INDEX('TAB input'!BL$180:BL$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E1357)=\"\", BL1358, INDEX('TAB input'!BM$180:BM$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E1357)=\"\", BM1358, INDEX('TAB input'!BN$180:BN$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E1357)=\"\", BN1358, INDEX('TAB input'!BO$180:BO$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E1357)=\"\", BO1358, INDEX('TAB input'!BP$180:BP$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E1357)=\"\", BP1358, INDEX('TAB input'!BQ$180:BQ$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E1357)=\"\", BQ1358, INDEX('TAB input'!BR$180:BR$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E1357)=\"\", BR1358, INDEX('TAB input'!BS$180:BS$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E1357)=\"\", BS1358, INDEX('TAB input'!BT$180:BT$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E1357)=\"\", BT1358, INDEX('TAB input'!BU$180:BU$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E1357)=\"\", BU1358, INDEX('TAB input'!BV$180:BV$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E1357)=\"\", BV1358, INDEX('TAB input'!BW$180:BW$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E1357)=\"\", BW1358, INDEX('TAB input'!BX$180:BX$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E1357)=\"\", BX1358, INDEX('TAB input'!BY$180:BY$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E1357)=\"\", BY1358, INDEX('TAB input'!BZ$180:BZ$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E1357)=\"\", BZ1358, INDEX('TAB input'!CA$180:CA$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E1357)=\"\", CA1358, INDEX('TAB input'!CB$180:CB$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E1357)=\"\", CB1358, INDEX('TAB input'!CC$180:CC$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E1357)=\"\", CC1358, INDEX('TAB input'!CD$180:CD$229, $E1357))","v":0},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E1357)=\"\", CD1358, INDEX('TAB input'!CE$180:CE$229, $E1357))","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1383)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>W$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:V1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>V$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:V1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:V1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>X$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:W1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>W$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:W1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:W1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>Y$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:X1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>X$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:X1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:X1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>Z$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:Y1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>Y$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:Y1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:Y1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AA$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:Z1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>Z$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:Z1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:Z1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AB$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AA1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AA$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AA1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AA1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AC$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AB1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AB$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AB1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AB1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AD$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AC1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AC$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AC1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AC1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AE$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AD1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AD$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AD1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AD1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AF$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AE1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AE$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AE1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AE1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AG$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AF1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AF$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AF1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AF1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AH$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AG1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AG$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AG1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AG1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AI$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AH1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AH$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AH1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AH1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AJ$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AI1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AI$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AI1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AI1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AK$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AJ1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AJ$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AJ1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AJ1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AL$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AK1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AK$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AK1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AK1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AM$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AL1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AL$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AL1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AL1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AN$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AM1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AM$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AM1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AM1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AO$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AN1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AN$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AN1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AN1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AP$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AO1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AO$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AO1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AO1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AQ$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AP1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AP$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AP1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AP1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AR$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AQ1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AQ$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AQ1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AQ1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AS$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AR1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AR$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AR1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AR1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AT$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AS1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AS$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AS1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AS1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AU$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AT1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AT$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AT1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AT1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AV$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AU1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AU$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AU1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AU1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AW$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AV1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AV$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AV1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AV1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AX$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AW1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AW$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AW1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AW1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AY$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AX1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AX$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AX1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AX1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>AZ$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AY1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AY$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AY1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AY1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BA$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AZ1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>AZ$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AZ1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:AZ1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BB$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BA1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BA$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BA1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BA1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BC$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BB1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BB$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BB1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BB1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BD$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BC1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BC$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BC1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BC1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BE$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BD1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BD$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BD1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BD1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BF$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BE1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BE$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BE1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BE1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BG$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BF1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BF$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BF1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BF1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BH$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BG1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BG$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BG1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BG1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BI$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BH1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BH$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BH1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BH1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BJ$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BI1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BI$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BI1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BI1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BK$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BJ1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BJ$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BJ1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BJ1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BL$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BK1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BK$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BK1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BK1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BM$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BL1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BL$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BL1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BL1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BN$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BM1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BM$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BM1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BM1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BO$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BN1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BN$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BN1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BN1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BP$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BO1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BO$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BO1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BO1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BQ$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BP1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BP$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BP1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BP1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BR$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BQ1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BQ$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BQ1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BQ1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BS$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BR1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BR$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BR1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BR1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BT$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BS1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BS$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BS1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BS1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BU$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BT1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BT$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BT1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BT1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BV$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BU1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BU$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BU1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BU1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BW$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BV1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BV$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BV1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BV1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BX$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BW1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BW$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BW1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BW1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BY$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BX1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BX$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BX1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BX1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>BZ$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BY1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BY$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BY1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BY1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>CA$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BZ1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>BZ$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BZ1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:BZ1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>CB$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:CA1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>CA$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:CA1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:CA1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>CC$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:CB1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>CB$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:CB1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:CB1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>CD$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:CC1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>CC$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:CC1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:CC1383))))","v":0},{"$f":"IF(OFFSET($G1373, -$E1383, $E1383)=\"n/a\",0,IF(OFFSET($G1380, -$E1383, $E1383)=\"SL\",\nIF(OFFSET($G1373,-$E1383,$E1383)+$E1383>CE$5,IFERROR((OFFSET($G1372,-$E1383,$E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:CD1383)),\nIF(OFFSET($G1374,-$E1383,$E1383)+$E1383>CD$5,IFERROR(((OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:CD1383))*OFFSET($G1379, -$E1383, $E1383)/(OFFSET($G1373,-$E1383,$E1383))),0),OFFSET($G1372,-$E1383,$E1383)-SUM($G1383:CD1383))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1384)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>X$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:W1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>W$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:W1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:W1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>Y$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:X1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>X$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:X1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:X1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>Z$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:Y1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>Y$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:Y1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:Y1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AA$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:Z1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>Z$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:Z1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:Z1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AB$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AA1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AA$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AA1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AA1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AC$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AB1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AB$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AB1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AB1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AD$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AC1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AC$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AC1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AC1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AE$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AD1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AD$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AD1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AD1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AF$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AE1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AE$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AE1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AE1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AG$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AF1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AF$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AF1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AF1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AH$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AG1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AG$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AG1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AG1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AI$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AH1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AH$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AH1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AH1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AJ$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AI1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AI$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AI1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AI1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AK$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AJ1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AJ$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AJ1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AJ1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AL$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AK1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AK$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AK1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AK1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AM$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AL1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AL$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AL1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AL1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AN$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AM1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AM$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AM1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AM1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AO$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AN1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AN$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AN1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AN1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AP$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AO1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AO$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AO1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AO1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AQ$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AP1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AP$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AP1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AP1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AR$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AQ1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AQ$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AQ1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AQ1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AS$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AR1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AR$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AR1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AR1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AT$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AS1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AS$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AS1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AS1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AU$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AT1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AT$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AT1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AT1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AV$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AU1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AU$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AU1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AU1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AW$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AV1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AV$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AV1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AV1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AX$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AW1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AW$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AW1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AW1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AY$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AX1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AX$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AX1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AX1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>AZ$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AY1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AY$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AY1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AY1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BA$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AZ1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>AZ$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AZ1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:AZ1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BB$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BA1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BA$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BA1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BA1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BC$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BB1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BB$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BB1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BB1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BD$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BC1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BC$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BC1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BC1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BE$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BD1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BD$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BD1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BD1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BF$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BE1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BE$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BE1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BE1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BG$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BF1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BF$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BF1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BF1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BH$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BG1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BG$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BG1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BG1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BI$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BH1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BH$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BH1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BH1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BJ$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BI1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BI$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BI1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BI1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BK$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BJ1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BJ$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BJ1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BJ1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BL$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BK1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BK$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BK1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BK1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BM$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BL1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BL$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BL1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BL1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BN$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BM1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BM$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BM1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BM1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BO$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BN1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BN$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BN1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BN1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BP$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BO1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BO$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BO1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BO1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BQ$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BP1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BP$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BP1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BP1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BR$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BQ1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BQ$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BQ1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BQ1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BS$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BR1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BR$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BR1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BR1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BT$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BS1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BS$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BS1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BS1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BU$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BT1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BT$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BT1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BT1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BV$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BU1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BU$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BU1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BU1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BW$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BV1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BV$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BV1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BV1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BX$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BW1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BW$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BW1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BW1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BY$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BX1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BX$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BX1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BX1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>BZ$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BY1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BY$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BY1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BY1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>CA$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BZ1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>BZ$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BZ1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:BZ1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>CB$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:CA1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>CA$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:CA1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:CA1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>CC$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:CB1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>CB$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:CB1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:CB1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>CD$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:CC1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>CC$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:CC1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:CC1402))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1383, $E1384)=\"n/a\", 0, IF(OFFSET($G1380, -$E1383, $E1384)=\"SL\",\nIF(OFFSET($G1377, -$E1383, $E1384)+$E1384>CE$5, IFERROR((OFFSET($G1376, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))), 0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:CD1402)),\nIF(OFFSET($G1378, -$E1383, $E1384)+$E1384>CD$5, IFERROR(((OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:CD1402))*OFFSET($G1379, -$E1383, $E1384)/(OFFSET($G1377, -$E1383, $E1384))),0), OFFSET($G1376, -$E1383, $E1384)-SUM($G1402:CD1402))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1421)","v":"Depreciation of net capex 2011-12"},null,null,null,null,{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>K$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:J1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>J$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:J1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:J1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>L$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:K1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>K$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:K1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:K1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>M$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:L1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>L$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:L1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:L1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>N$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:M1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>M$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:M1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:M1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>O$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:N1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>N$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:N1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:N1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>P$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:O1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>O$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:O1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:O1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>Q$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:P1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>P$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:P1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:P1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>R$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:Q1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>Q$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:Q1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:Q1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>S$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:R1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>R$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:R1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:R1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>T$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:S1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>S$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:S1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:S1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>U$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:T1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>T$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:T1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:T1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>V$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:U1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>U$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:U1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:U1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>W$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:V1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>V$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:V1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:V1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>X$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:W1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>W$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:W1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:W1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>Y$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:X1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>X$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:X1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:X1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>Z$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:Y1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>Y$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:Y1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:Y1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AA$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:Z1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>Z$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:Z1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:Z1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AB$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AA1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AA$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AA1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AA1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AC$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AB1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AB$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AB1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AB1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AD$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AC1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AC$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AC1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AC1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AE$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AD1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AD$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AD1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AD1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AF$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AE1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AE$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AE1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AE1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AG$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AF1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AF$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AF1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AF1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AH$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AG1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AG$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AG1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AG1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AI$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AH1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AH$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AH1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AH1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AJ$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AI1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AI$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AI1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AI1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AK$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AJ1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AJ$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AJ1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AJ1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AL$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AK1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AK$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AK1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AK1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AM$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AL1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AL$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AL1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AL1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AN$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AM1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AM$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AM1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AM1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AO$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AN1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AN$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AN1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AN1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AP$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AO1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AO$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AO1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AO1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AQ$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AP1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AP$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AP1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AP1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AR$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AQ1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AQ$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AQ1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AQ1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AS$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AR1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AR$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AR1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AR1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AT$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AS1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AS$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AS1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AS1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AU$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AT1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AT$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AT1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AT1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AV$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AU1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AU$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AU1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AU1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AW$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AV1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AV$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AV1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AV1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AX$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AW1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AW$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AW1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AW1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AY$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AX1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AX$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AX1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AX1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AZ$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AY1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AY$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AY1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AY1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BA$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AZ1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AZ$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AZ1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AZ1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BB$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BA1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BA$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BA1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BA1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BC$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BB1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BB$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BB1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BB1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BD$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BC1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BC$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BC1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BC1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BE$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BD1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BD$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BD1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BD1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BF$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BE1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BE$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BE1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BE1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BG$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BF1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BF$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BF1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BF1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BH$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BG1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BG$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BG1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BG1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BI$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BH1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BH$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BH1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BH1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BJ$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BI1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BI$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BI1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BI1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BK$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BJ1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BJ$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BJ1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BJ1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BL$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BK1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BK$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BK1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BK1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BM$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BL1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BL$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BL1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BL1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BN$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BM1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BM$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BM1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BM1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BO$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BN1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BN$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BN1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BN1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BP$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BO1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BO$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BO1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BO1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BQ$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BP1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BP$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BP1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BP1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BR$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BQ1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BQ$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BQ1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BQ1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BS$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BR1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BR$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BR1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BR1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BT$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BS1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BS$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BS1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BS1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BU$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BT1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BT$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BT1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BT1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BV$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BU1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BU$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BU1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BU1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BW$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BV1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BV$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BV1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BV1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BX$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BW1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BW$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BW1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BW1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BY$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BX1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BX$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BX1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BX1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BZ$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BY1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BY$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BY1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BY1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>CA$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BZ1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BZ$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BZ1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BZ1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>CB$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:CA1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>CA$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:CA1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:CA1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>CC$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:CB1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>CB$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:CB1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:CB1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>CD$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:CC1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>CC$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:CC1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:CC1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>CE$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:CD1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>CD$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:CD1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:CD1421))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1428)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>R$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Q1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>Q$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Q1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Q1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>S$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:R1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>R$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:R1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:R1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>T$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:S1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>S$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:S1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:S1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>U$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:T1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>T$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:T1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:T1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>V$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:U1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>U$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:U1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:U1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>W$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:V1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>V$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:V1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:V1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>X$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:W1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>W$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:W1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:W1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>Y$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:X1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>X$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:X1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:X1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>Z$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Y1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>Y$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Y1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Y1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AA$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Z1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>Z$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Z1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Z1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AB$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AA1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AA$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AA1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AA1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AC$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AB1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AB$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AB1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AB1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AD$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AC1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AC$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AC1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AC1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AE$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AD1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AD$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AD1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AD1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AF$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AE1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AE$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AE1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AE1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AG$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AF1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AF$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AF1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AF1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AH$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AG1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AG$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AG1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AG1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AI$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AH1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AH$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AH1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AH1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AJ$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AI1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AI$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AI1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AI1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AK$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AJ1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AJ$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AJ1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AJ1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AL$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AK1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AK$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AK1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AK1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AM$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AL1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AL$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AL1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AL1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AN$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AM1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AM$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AM1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AM1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AO$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AN1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AN$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AN1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AN1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AP$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AO1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AO$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AO1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AO1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AQ$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AP1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AP$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AP1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AP1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AR$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AQ1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AQ$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AQ1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AQ1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AS$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AR1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AR$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AR1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AR1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AT$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AS1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AS$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AS1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AS1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AU$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AT1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AT$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AT1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AT1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AV$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AU1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AU$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AU1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AU1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AW$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AV1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AV$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AV1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AV1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AX$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AW1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AW$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AW1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AW1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AY$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AX1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AX$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AX1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AX1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AZ$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AY1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AY$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AY1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AY1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BA$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AZ1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AZ$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AZ1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AZ1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BB$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BA1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BA$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BA1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BA1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BC$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BB1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BB$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BB1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BB1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BD$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BC1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BC$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BC1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BC1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BE$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BD1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BD$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BD1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BD1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BF$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BE1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BE$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BE1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BE1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BG$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BF1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BF$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BF1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BF1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BH$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BG1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BG$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BG1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BG1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BI$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BH1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BH$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BH1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BH1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BJ$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BI1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BI$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BI1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BI1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BK$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BJ1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BJ$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BJ1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BJ1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BL$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BK1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BK$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BK1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BK1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BM$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BL1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BL$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BL1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BL1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BN$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BM1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BM$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BM1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BM1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BO$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BN1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BN$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BN1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BN1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BP$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BO1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BO$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BO1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BO1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BQ$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BP1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BP$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BP1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BP1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BR$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BQ1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BQ$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BQ1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BQ1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BS$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BR1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BR$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BR1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BR1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BT$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BS1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BS$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BS1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BS1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BU$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BT1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BT$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BT1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BT1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BV$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BU1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BU$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BU1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BU1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BW$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BV1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BV$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BV1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BV1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BX$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BW1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BW$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BW1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BW1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BY$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BX1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BX$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BX1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BX1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BZ$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BY1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BY$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BY1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BY1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>CA$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BZ1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BZ$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BZ1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BZ1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>CB$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CA1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>CA$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CA1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CA1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>CC$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CB1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>CB$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CB1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CB1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>CD$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CC1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>CC$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CC1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CC1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>CE$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CD1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>CD$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CD1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CD1428))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1427)","v":"Depreciation of asset adjustments - TAB 2017-18"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>Q$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:P1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>P$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:P1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:P1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>R$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:Q1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>Q$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:Q1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:Q1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>S$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:R1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>R$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:R1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:R1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>T$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:S1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>S$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:S1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:S1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>U$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:T1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>T$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:T1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:T1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>V$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:U1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>U$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:U1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:U1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>W$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:V1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>V$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:V1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:V1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>X$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:W1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>W$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:W1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:W1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>Y$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:X1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>X$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:X1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:X1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>Z$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:Y1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>Y$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:Y1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:Y1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AA$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:Z1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>Z$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:Z1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:Z1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AB$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AA1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AA$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AA1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AA1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AC$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AB1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AB$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AB1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AB1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AD$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AC1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AC$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AC1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AC1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AE$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AD1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AD$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AD1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AD1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AF$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AE1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AE$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AE1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AE1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AG$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AF1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AF$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AF1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AF1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AH$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AG1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AG$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AG1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AG1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AI$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AH1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AH$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AH1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AH1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AJ$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AI1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AI$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AI1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AI1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AK$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AJ1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AJ$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AJ1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AJ1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AL$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AK1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AK$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AK1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AK1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AM$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AL1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AL$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AL1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AL1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AN$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AM1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AM$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AM1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AM1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AO$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AN1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AN$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AN1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AN1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AP$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AO1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AO$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AO1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AO1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AQ$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AP1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AP$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AP1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AP1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AR$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AQ1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AQ$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AQ1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AQ1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AS$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AR1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AR$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AR1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AR1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AT$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AS1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AS$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AS1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AS1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AU$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AT1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AT$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AT1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AT1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AV$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AU1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AU$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AU1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AU1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AW$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AV1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AV$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AV1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AV1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AX$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AW1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AW$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AW1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AW1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AY$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AX1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AX$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AX1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AX1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>AZ$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AY1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AY$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AY1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AY1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BA$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AZ1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>AZ$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AZ1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:AZ1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BB$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BA1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BA$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BA1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BA1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BC$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BB1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BB$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BB1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BB1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BD$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BC1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BC$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BC1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BC1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BE$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BD1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BD$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BD1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BD1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BF$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BE1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BE$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BE1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BE1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BG$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BF1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BF$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BF1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BF1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BH$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BG1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BG$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BG1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BG1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BI$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BH1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BH$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BH1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BH1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BJ$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BI1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BI$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BI1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BI1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BK$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BJ1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BJ$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BJ1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BJ1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BL$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BK1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BK$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BK1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BK1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BM$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BL1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BL$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BL1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BL1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BN$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BM1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BM$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BM1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BM1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BO$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BN1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BN$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BN1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BN1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BP$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BO1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BO$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BO1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BO1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BQ$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BP1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BP$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BP1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BP1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BR$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BQ1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BQ$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BQ1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BQ1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BS$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BR1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BR$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BR1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BR1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BT$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BS1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BS$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BS1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BS1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BU$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BT1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BT$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BT1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BT1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BV$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BU1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BU$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BU1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BU1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BW$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BV1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BV$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BV1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BV1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BX$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BW1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BW$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BW1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BW1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BY$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BX1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BX$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BX1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BX1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>BZ$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BY1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BY$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BY1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BY1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>CA$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BZ1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>BZ$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BZ1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:BZ1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>CB$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:CA1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>CA$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:CA1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:CA1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>CC$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:CB1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>CB$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:CB1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:CB1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>CD$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:CC1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>CC$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:CC1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:CC1445))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1426, $E1427)=\"n/a\", 0, IF(OFFSET($G1423, -$E1426, $E1427)=\"SL\",\nIF(OFFSET($G1420, -$E1426, $E1427)+$E1427>CE$5, IFERROR((OFFSET($G1419, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))), 0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:CD1445)),\nIF(OFFSET($G1421, -$E1426, $E1427)+$E1427>CD$5, IFERROR(((OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:CD1445))*OFFSET($G1422, -$E1426, $E1427)/(OFFSET($G1420, -$E1426, $E1427))),0), OFFSET($G1419, -$E1426, $E1427)-SUM($G1445:CD1445))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1470)","v":"Depreciation of net capex 2010-11"},null,null,null,{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>J$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:I1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>I$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:I1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:I1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>K$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:J1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>J$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:J1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:J1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>L$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:K1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>K$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:K1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:K1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>M$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:L1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>L$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:L1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:L1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>N$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:M1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>M$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:M1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:M1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>O$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:N1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>N$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:N1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:N1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>P$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:O1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>O$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:O1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:O1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>Q$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:P1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>P$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:P1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:P1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>R$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:Q1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>Q$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:Q1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:Q1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>S$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:R1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>R$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:R1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:R1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>T$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:S1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>S$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:S1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:S1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>U$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:T1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>T$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:T1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:T1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>V$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:U1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>U$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:U1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:U1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>W$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:V1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>V$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:V1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:V1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>X$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:W1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>W$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:W1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:W1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>Y$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:X1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>X$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:X1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:X1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>Z$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:Y1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>Y$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:Y1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:Y1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AA$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:Z1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>Z$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:Z1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:Z1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AB$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AA1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AA$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AA1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AA1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AC$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AB1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AB$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AB1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AB1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AD$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AC1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AC$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AC1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AC1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AE$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AD1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AD$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AD1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AD1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AF$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AE1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AE$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AE1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AE1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AG$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AF1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AF$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AF1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AF1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AH$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AG1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AG$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AG1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AG1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AI$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AH1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AH$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AH1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AH1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AJ$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AI1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AI$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AI1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AI1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AK$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AJ1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AJ$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AJ1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AJ1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AL$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AK1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AK$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AK1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AK1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AM$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AL1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AL$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AL1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AL1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AN$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AM1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AM$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AM1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AM1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AO$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AN1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AN$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AN1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AN1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AP$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AO1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AO$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AO1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AO1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AQ$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AP1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AP$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AP1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AP1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AR$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AQ1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AQ$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AQ1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AQ1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AS$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AR1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AR$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AR1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AR1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AT$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AS1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AS$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AS1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AS1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AU$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AT1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AT$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AT1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AT1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AV$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AU1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AU$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AU1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AU1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AW$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AV1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AV$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AV1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AV1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AX$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AW1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AW$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AW1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AW1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AY$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AX1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AX$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AX1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AX1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>AZ$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AY1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AY$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AY1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AY1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BA$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AZ1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>AZ$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AZ1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:AZ1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BB$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BA1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BA$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BA1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BA1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BC$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BB1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BB$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BB1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BB1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BD$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BC1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BC$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BC1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BC1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BE$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BD1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BD$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BD1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BD1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BF$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BE1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BE$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BE1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BE1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BG$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BF1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BF$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BF1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BF1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BH$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BG1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BG$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BG1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BG1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BI$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BH1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BH$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BH1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BH1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BJ$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BI1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BI$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BI1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BI1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BK$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BJ1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BJ$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BJ1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BJ1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BL$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BK1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BK$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BK1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BK1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BM$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BL1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BL$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BL1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BL1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BN$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BM1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BM$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BM1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BM1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BO$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BN1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BN$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BN1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BN1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BP$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BO1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BO$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BO1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BO1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BQ$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BP1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BP$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BP1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BP1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BR$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BQ1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BQ$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BQ1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BQ1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BS$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BR1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BR$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BR1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BR1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BT$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BS1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BS$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BS1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BS1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BU$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BT1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BT$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BT1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BT1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BV$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BU1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BU$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BU1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BU1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BW$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BV1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BV$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BV1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BV1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BX$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BW1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BW$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BW1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BW1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BY$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BX1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BX$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BX1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BX1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>BZ$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BY1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BY$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BY1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BY1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>CA$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BZ1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>BZ$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BZ1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:BZ1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>CB$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:CA1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>CA$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:CA1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:CA1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>CC$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:CB1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>CB$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:CB1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:CB1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>CD$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:CC1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>CC$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:CC1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:CC1470))))","v":0},{"$f":"IF(OFFSET($G1460, -$E1470, $E1470)=\"n/a\",0,IF(OFFSET($G1467, -$E1470, $E1470)=\"SL\",\nIF(OFFSET($G1460,-$E1470,$E1470)+$E1470>CE$5,IFERROR((OFFSET($G1459,-$E1470,$E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:CD1470)),\nIF(OFFSET($G1461,-$E1470,$E1470)+$E1470>CD$5,IFERROR(((OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:CD1470))*OFFSET($G1466, -$E1470, $E1470)/(OFFSET($G1460,-$E1470,$E1470))),0),OFFSET($G1459,-$E1470,$E1470)-SUM($G1470:CD1470))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1471)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,null,null,{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>K$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:J1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>J$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:J1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:J1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>L$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:K1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>K$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:K1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:K1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>M$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:L1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>L$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:L1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:L1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>N$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:M1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>M$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:M1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:M1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>O$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:N1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>N$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:N1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:N1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>P$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:O1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>O$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:O1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:O1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>Q$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:P1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>P$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:P1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:P1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>R$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:Q1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>Q$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:Q1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:Q1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>S$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:R1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>R$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:R1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:R1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>T$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:S1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>S$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:S1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:S1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>U$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:T1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>T$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:T1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:T1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>V$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:U1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>U$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:U1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:U1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>W$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:V1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>V$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:V1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:V1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>X$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:W1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>W$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:W1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:W1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>Y$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:X1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>X$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:X1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:X1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>Z$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:Y1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>Y$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:Y1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:Y1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AA$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:Z1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>Z$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:Z1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:Z1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AB$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AA1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AA$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AA1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AA1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AC$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AB1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AB$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AB1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AB1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AD$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AC1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AC$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AC1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AC1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AE$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AD1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AD$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AD1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AD1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AF$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AE1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AE$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AE1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AE1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AG$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AF1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AF$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AF1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AF1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AH$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AG1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AG$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AG1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AG1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AI$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AH1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AH$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AH1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AH1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AJ$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AI1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AI$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AI1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AI1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AK$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AJ1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AJ$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AJ1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AJ1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AL$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AK1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AK$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AK1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AK1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AM$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AL1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AL$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AL1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AL1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AN$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AM1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AM$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AM1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AM1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AO$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AN1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AN$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AN1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AN1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AP$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AO1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AO$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AO1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AO1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AQ$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AP1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AP$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AP1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AP1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AR$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AQ1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AQ$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AQ1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AQ1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AS$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AR1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AR$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AR1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AR1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AT$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AS1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AS$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AS1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AS1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AU$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AT1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AT$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AT1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AT1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AV$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AU1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AU$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AU1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AU1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AW$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AV1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AV$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AV1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AV1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AX$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AW1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AW$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AW1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AW1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AY$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AX1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AX$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AX1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AX1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AZ$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AY1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AY$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AY1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AY1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BA$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AZ1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AZ$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AZ1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:AZ1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BB$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BA1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BA$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BA1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BA1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BC$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BB1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BB$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BB1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BB1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BD$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BC1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BC$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BC1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BC1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BE$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BD1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BD$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BD1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BD1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BF$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BE1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BE$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BE1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BE1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BG$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BF1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BF$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BF1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BF1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BH$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BG1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BG$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BG1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BG1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BI$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BH1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BH$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BH1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BH1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BJ$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BI1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BI$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BI1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BI1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BK$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BJ1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BJ$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BJ1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BJ1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BL$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BK1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BK$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BK1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BK1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BM$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BL1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BL$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BL1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BL1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BN$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BM1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BM$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BM1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BM1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BO$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BN1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BN$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BN1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BN1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BP$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BO1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BO$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BO1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BO1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BQ$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BP1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BP$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BP1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BP1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BR$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BQ1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BQ$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BQ1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BQ1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BS$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BR1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BR$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BR1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BR1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BT$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BS1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BS$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BS1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BS1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BU$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BT1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BT$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BT1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BT1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BV$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BU1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BU$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BU1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BU1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BW$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BV1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BV$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BV1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BV1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BX$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BW1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BW$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BW1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BW1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BY$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BX1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BX$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BX1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BX1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BZ$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BY1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BY$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BY1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BY1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>CA$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BZ1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BZ$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BZ1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:BZ1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>CB$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:CA1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>CA$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:CA1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:CA1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>CC$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:CB1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>CB$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:CB1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:CB1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>CD$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:CC1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>CC$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:CC1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:CC1489))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>CE$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:CD1489)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>CD$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:CD1489))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1489:CD1489))))","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E1507)=\"\", IF($G1507=0, 0, F1508), INDEX('TAB input'!$G$180:$G$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E1507)=\"\", G1508, INDEX('TAB input'!H$180:H$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E1507)=\"\", H1508, INDEX('TAB input'!I$180:I$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E1507)=\"\", I1508, INDEX('TAB input'!J$180:J$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E1507)=\"\", J1508, INDEX('TAB input'!K$180:K$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E1507)=\"\", K1508, INDEX('TAB input'!L$180:L$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E1507)=\"\", L1508, INDEX('TAB input'!M$180:M$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E1507)=\"\", M1508, INDEX('TAB input'!N$180:N$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E1507)=\"\", N1508, INDEX('TAB input'!O$180:O$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E1507)=\"\", O1508, INDEX('TAB input'!P$180:P$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E1507)=\"\", P1508, INDEX('TAB input'!Q$180:Q$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E1507)=\"\", Q1508, INDEX('TAB input'!R$180:R$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E1507)=\"\", R1508, INDEX('TAB input'!S$180:S$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E1507)=\"\", S1508, INDEX('TAB input'!T$180:T$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E1507)=\"\", T1508, INDEX('TAB input'!U$180:U$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E1507)=\"\", U1508, INDEX('TAB input'!V$180:V$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E1507)=\"\", V1508, INDEX('TAB input'!W$180:W$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E1507)=\"\", W1508, INDEX('TAB input'!X$180:X$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E1507)=\"\", X1508, INDEX('TAB input'!Y$180:Y$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E1507)=\"\", Y1508, INDEX('TAB input'!Z$180:Z$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E1507)=\"\", Z1508, INDEX('TAB input'!AA$180:AA$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E1507)=\"\", AA1508, INDEX('TAB input'!AB$180:AB$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E1507)=\"\", AB1508, INDEX('TAB input'!AC$180:AC$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E1507)=\"\", AC1508, INDEX('TAB input'!AD$180:AD$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E1507)=\"\", AD1508, INDEX('TAB input'!AE$180:AE$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E1507)=\"\", AE1508, INDEX('TAB input'!AF$180:AF$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E1507)=\"\", AF1508, INDEX('TAB input'!AG$180:AG$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E1507)=\"\", AG1508, INDEX('TAB input'!AH$180:AH$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E1507)=\"\", AH1508, INDEX('TAB input'!AI$180:AI$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E1507)=\"\", AI1508, INDEX('TAB input'!AJ$180:AJ$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E1507)=\"\", AJ1508, INDEX('TAB input'!AK$180:AK$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E1507)=\"\", AK1508, INDEX('TAB input'!AL$180:AL$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E1507)=\"\", AL1508, INDEX('TAB input'!AM$180:AM$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E1507)=\"\", AM1508, INDEX('TAB input'!AN$180:AN$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E1507)=\"\", AN1508, INDEX('TAB input'!AO$180:AO$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E1507)=\"\", AO1508, INDEX('TAB input'!AP$180:AP$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E1507)=\"\", AP1508, INDEX('TAB input'!AQ$180:AQ$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E1507)=\"\", AQ1508, INDEX('TAB input'!AR$180:AR$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E1507)=\"\", AR1508, INDEX('TAB input'!AS$180:AS$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E1507)=\"\", AS1508, INDEX('TAB input'!AT$180:AT$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E1507)=\"\", AT1508, INDEX('TAB input'!AU$180:AU$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E1507)=\"\", AU1508, INDEX('TAB input'!AV$180:AV$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E1507)=\"\", AV1508, INDEX('TAB input'!AW$180:AW$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E1507)=\"\", AW1508, INDEX('TAB input'!AX$180:AX$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E1507)=\"\", AX1508, INDEX('TAB input'!AY$180:AY$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E1507)=\"\", AY1508, INDEX('TAB input'!AZ$180:AZ$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E1507)=\"\", AZ1508, INDEX('TAB input'!BA$180:BA$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E1507)=\"\", BA1508, INDEX('TAB input'!BB$180:BB$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E1507)=\"\", BB1508, INDEX('TAB input'!BC$180:BC$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E1507)=\"\", BC1508, INDEX('TAB input'!BD$180:BD$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E1507)=\"\", BD1508, INDEX('TAB input'!BE$180:BE$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E1507)=\"\", BE1508, INDEX('TAB input'!BF$180:BF$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E1507)=\"\", BF1508, INDEX('TAB input'!BG$180:BG$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E1507)=\"\", BG1508, INDEX('TAB input'!BH$180:BH$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E1507)=\"\", BH1508, INDEX('TAB input'!BI$180:BI$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E1507)=\"\", BI1508, INDEX('TAB input'!BJ$180:BJ$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E1507)=\"\", BJ1508, INDEX('TAB input'!BK$180:BK$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E1507)=\"\", BK1508, INDEX('TAB input'!BL$180:BL$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E1507)=\"\", BL1508, INDEX('TAB input'!BM$180:BM$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E1507)=\"\", BM1508, INDEX('TAB input'!BN$180:BN$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E1507)=\"\", BN1508, INDEX('TAB input'!BO$180:BO$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E1507)=\"\", BO1508, INDEX('TAB input'!BP$180:BP$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E1507)=\"\", BP1508, INDEX('TAB input'!BQ$180:BQ$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E1507)=\"\", BQ1508, INDEX('TAB input'!BR$180:BR$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E1507)=\"\", BR1508, INDEX('TAB input'!BS$180:BS$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E1507)=\"\", BS1508, INDEX('TAB input'!BT$180:BT$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E1507)=\"\", BT1508, INDEX('TAB input'!BU$180:BU$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E1507)=\"\", BU1508, INDEX('TAB input'!BV$180:BV$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E1507)=\"\", BV1508, INDEX('TAB input'!BW$180:BW$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E1507)=\"\", BW1508, INDEX('TAB input'!BX$180:BX$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E1507)=\"\", BX1508, INDEX('TAB input'!BY$180:BY$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E1507)=\"\", BY1508, INDEX('TAB input'!BZ$180:BZ$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E1507)=\"\", BZ1508, INDEX('TAB input'!CA$180:CA$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E1507)=\"\", CA1508, INDEX('TAB input'!CB$180:CB$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E1507)=\"\", CB1508, INDEX('TAB input'!CC$180:CC$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E1507)=\"\", CC1508, INDEX('TAB input'!CD$180:CD$229, $E1507))","v":0},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E1507)=\"\", CD1508, INDEX('TAB input'!CE$180:CE$229, $E1507))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1527)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>Q$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:P1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>P$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:P1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:P1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>R$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:Q1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>Q$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:Q1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:Q1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>S$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:R1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>R$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:R1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:R1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>T$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:S1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>S$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:S1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:S1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>U$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:T1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>T$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:T1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:T1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>V$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:U1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>U$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:U1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:U1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>W$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:V1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>V$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:V1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:V1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>X$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:W1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>W$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:W1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:W1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>Y$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:X1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>X$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:X1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:X1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>Z$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:Y1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>Y$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:Y1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:Y1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AA$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:Z1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>Z$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:Z1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:Z1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AB$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AA1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AA$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AA1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AA1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AC$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AB1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AB$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AB1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AB1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AD$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AC1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AC$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AC1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AC1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AE$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AD1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AD$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AD1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AD1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AF$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AE1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AE$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AE1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AE1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AG$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AF1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AF$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AF1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AF1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AH$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AG1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AG$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AG1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AG1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AI$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AH1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AH$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AH1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AH1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AJ$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AI1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AI$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AI1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AI1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AK$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AJ1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AJ$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AJ1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AJ1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AL$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AK1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AK$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AK1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AK1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AM$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AL1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AL$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AL1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AL1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AN$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AM1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AM$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AM1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AM1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AO$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AN1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AN$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AN1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AN1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AP$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AO1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AO$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AO1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AO1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AQ$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AP1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AP$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AP1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AP1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AR$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AQ1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AQ$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AQ1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AQ1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AS$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AR1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AR$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AR1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AR1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AT$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AS1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AS$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AS1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AS1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AU$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AT1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AT$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AT1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AT1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AV$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AU1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AU$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AU1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AU1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AW$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AV1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AV$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AV1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AV1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AX$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AW1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AW$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AW1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AW1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AY$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AX1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AX$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AX1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AX1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>AZ$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AY1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AY$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AY1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AY1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BA$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AZ1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>AZ$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AZ1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:AZ1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BB$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BA1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BA$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BA1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BA1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BC$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BB1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BB$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BB1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BB1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BD$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BC1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BC$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BC1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BC1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BE$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BD1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BD$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BD1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BD1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BF$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BE1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BE$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BE1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BE1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BG$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BF1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BF$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BF1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BF1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BH$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BG1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BG$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BG1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BG1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BI$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BH1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BH$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BH1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BH1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BJ$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BI1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BI$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BI1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BI1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BK$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BJ1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BJ$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BJ1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BJ1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BL$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BK1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BK$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BK1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BK1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BM$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BL1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BL$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BL1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BL1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BN$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BM1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BM$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BM1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BM1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BO$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BN1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BN$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BN1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BN1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BP$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BO1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BO$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BO1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BO1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BQ$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BP1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BP$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BP1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BP1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BR$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BQ1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BQ$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BQ1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BQ1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BS$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BR1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BR$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BR1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BR1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BT$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BS1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BS$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BS1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BS1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BU$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BT1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BT$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BT1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BT1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BV$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BU1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BU$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BU1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BU1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BW$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BV1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BV$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BV1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BV1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BX$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BW1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BW$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BW1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BW1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BY$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BX1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BX$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BX1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BX1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>BZ$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BY1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BY$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BY1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BY1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>CA$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BZ1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>BZ$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BZ1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:BZ1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>CB$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:CA1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>CA$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:CA1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:CA1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>CC$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:CB1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>CB$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:CB1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:CB1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>CD$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:CC1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>CC$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:CC1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:CC1527))))","v":0},{"$f":"IF(OFFSET($G1517, -$E1527, $E1527)=\"n/a\",0,IF(OFFSET($G1524, -$E1527, $E1527)=\"SL\",\nIF(OFFSET($G1517,-$E1527,$E1527)+$E1527>CE$5,IFERROR((OFFSET($G1516,-$E1527,$E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:CD1527)),\nIF(OFFSET($G1518,-$E1527,$E1527)+$E1527>CD$5,IFERROR(((OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:CD1527))*OFFSET($G1523, -$E1527, $E1527)/(OFFSET($G1517,-$E1527,$E1527))),0),OFFSET($G1516,-$E1527,$E1527)-SUM($G1527:CD1527))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1533)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>W$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:V1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>V$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:V1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:V1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>X$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:W1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>W$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:W1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:W1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>Y$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:X1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>X$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:X1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:X1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>Z$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:Y1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>Y$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:Y1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:Y1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AA$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:Z1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>Z$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:Z1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:Z1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AB$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AA1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AA$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AA1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AA1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AC$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AB1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AB$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AB1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AB1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AD$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AC1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AC$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AC1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AC1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AE$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AD1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AD$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AD1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AD1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AF$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AE1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AE$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AE1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AE1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AG$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AF1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AF$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AF1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AF1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AH$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AG1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AG$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AG1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AG1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AI$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AH1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AH$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AH1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AH1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AJ$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AI1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AI$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AI1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AI1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AK$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AJ1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AJ$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AJ1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AJ1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AL$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AK1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AK$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AK1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AK1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AM$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AL1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AL$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AL1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AL1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AN$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AM1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AM$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AM1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AM1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AO$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AN1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AN$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AN1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AN1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AP$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AO1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AO$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AO1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AO1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AQ$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AP1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AP$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AP1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AP1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AR$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AQ1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AQ$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AQ1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AQ1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AS$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AR1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AR$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AR1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AR1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AT$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AS1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AS$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AS1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AS1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AU$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AT1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AT$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AT1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AT1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AV$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AU1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AU$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AU1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AU1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AW$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AV1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AV$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AV1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AV1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AX$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AW1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AW$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AW1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AW1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AY$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AX1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AX$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AX1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AX1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>AZ$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AY1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AY$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AY1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AY1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BA$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AZ1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>AZ$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AZ1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:AZ1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BB$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BA1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BA$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BA1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BA1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BC$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BB1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BB$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BB1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BB1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BD$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BC1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BC$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BC1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BC1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BE$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BD1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BD$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BD1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BD1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BF$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BE1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BE$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BE1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BE1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BG$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BF1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BF$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BF1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BF1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BH$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BG1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BG$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BG1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BG1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BI$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BH1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BH$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BH1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BH1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BJ$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BI1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BI$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BI1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BI1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BK$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BJ1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BJ$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BJ1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BJ1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BL$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BK1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BK$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BK1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BK1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BM$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BL1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BL$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BL1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BL1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BN$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BM1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BM$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BM1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BM1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BO$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BN1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BN$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BN1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BN1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BP$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BO1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BO$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BO1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BO1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BQ$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BP1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BP$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BP1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BP1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BR$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BQ1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BQ$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BQ1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BQ1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BS$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BR1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BR$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BR1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BR1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BT$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BS1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BS$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BS1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BS1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BU$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BT1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BT$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BT1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BT1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BV$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BU1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BU$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BU1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BU1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BW$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BV1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BV$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BV1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BV1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BX$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BW1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BW$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BW1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BW1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BY$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BX1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BX$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BX1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BX1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>BZ$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BY1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BY$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BY1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BY1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>CA$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BZ1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>BZ$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BZ1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:BZ1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>CB$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:CA1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>CA$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:CA1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:CA1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>CC$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:CB1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>CB$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:CB1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:CB1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>CD$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:CC1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>CC$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:CC1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:CC1551))))","v":0},{"$f":"IF(OFFSET($G1526, -$E1532, $E1533)=\"n/a\", 0, IF(OFFSET($G1529, -$E1532, $E1533)=\"SL\",\nIF(OFFSET($G1526, -$E1532, $E1533)+$E1533>CE$5, IFERROR((OFFSET($G1525, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))), 0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:CD1551)),\nIF(OFFSET($G1527, -$E1532, $E1533)+$E1533>CD$5, IFERROR(((OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:CD1551))*OFFSET($G1528, -$E1532, $E1533)/(OFFSET($G1526, -$E1532, $E1533))),0), OFFSET($G1525, -$E1532, $E1533)-SUM($G1551:CD1551))))","v":0}]
[null,null,null,null,{"$f":"E1507+1","v":32},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1557)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1557)-INDEX('TAB input'!H$72:H$121, $E1557)-INDEX('TAB input'!H$126:H$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E1557)-INDEX('TAB input'!I$72:I$121, $E1557)-INDEX('TAB input'!I$126:I$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1557)-INDEX('TAB input'!J$72:J$121, $E1557)-INDEX('TAB input'!J$126:J$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1557)-INDEX('TAB input'!K$72:K$121, $E1557)-INDEX('TAB input'!K$126:K$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1557)-INDEX('TAB input'!L$72:L$121, $E1557)-INDEX('TAB input'!L$126:L$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1557)-INDEX('TAB input'!M$72:M$121, $E1557)-INDEX('TAB input'!M$126:M$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1557)-INDEX('TAB input'!N$72:N$121, $E1557)-INDEX('TAB input'!N$126:N$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1557)-INDEX('TAB input'!O$72:O$121, $E1557)-INDEX('TAB input'!O$126:O$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1557)-INDEX('TAB input'!P$72:P$121, $E1557)-INDEX('TAB input'!P$126:P$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1557)-INDEX('TAB input'!Q$72:Q$121, $E1557)-INDEX('TAB input'!Q$126:Q$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1557)-INDEX('TAB input'!R$72:R$121, $E1557)-INDEX('TAB input'!R$126:R$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1557)-INDEX('TAB input'!S$72:S$121, $E1557)-INDEX('TAB input'!S$126:S$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1557)-INDEX('TAB input'!T$72:T$121, $E1557)-INDEX('TAB input'!T$126:T$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1557)-INDEX('TAB input'!U$72:U$121, $E1557)-INDEX('TAB input'!U$126:U$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1557)-INDEX('TAB input'!V$72:V$121, $E1557)-INDEX('TAB input'!V$126:V$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1557)-INDEX('TAB input'!W$72:W$121, $E1557)-INDEX('TAB input'!W$126:W$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1557)-INDEX('TAB input'!X$72:X$121, $E1557)-INDEX('TAB input'!X$126:X$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1557)-INDEX('TAB input'!Y$72:Y$121, $E1557)-INDEX('TAB input'!Y$126:Y$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1557)-INDEX('TAB input'!Z$72:Z$121, $E1557)-INDEX('TAB input'!Z$126:Z$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1557)-INDEX('TAB input'!AA$72:AA$121, $E1557)-INDEX('TAB input'!AA$126:AA$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1557)-INDEX('TAB input'!AB$72:AB$121, $E1557)-INDEX('TAB input'!AB$126:AB$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1557)-INDEX('TAB input'!AC$72:AC$121, $E1557)-INDEX('TAB input'!AC$126:AC$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1557)-INDEX('TAB input'!AD$72:AD$121, $E1557)-INDEX('TAB input'!AD$126:AD$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1557)-INDEX('TAB input'!AE$72:AE$121, $E1557)-INDEX('TAB input'!AE$126:AE$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1557)-INDEX('TAB input'!AF$72:AF$121, $E1557)-INDEX('TAB input'!AF$126:AF$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1557)-INDEX('TAB input'!AG$72:AG$121, $E1557)-INDEX('TAB input'!AG$126:AG$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1557)-INDEX('TAB input'!AH$72:AH$121, $E1557)-INDEX('TAB input'!AH$126:AH$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1557)-INDEX('TAB input'!AI$72:AI$121, $E1557)-INDEX('TAB input'!AI$126:AI$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1557)-INDEX('TAB input'!AJ$72:AJ$121, $E1557)-INDEX('TAB input'!AJ$126:AJ$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1557)-INDEX('TAB input'!AK$72:AK$121, $E1557)-INDEX('TAB input'!AK$126:AK$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1557)-INDEX('TAB input'!AL$72:AL$121, $E1557)-INDEX('TAB input'!AL$126:AL$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1557)-INDEX('TAB input'!AM$72:AM$121, $E1557)-INDEX('TAB input'!AM$126:AM$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1557)-INDEX('TAB input'!AN$72:AN$121, $E1557)-INDEX('TAB input'!AN$126:AN$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1557)-INDEX('TAB input'!AO$72:AO$121, $E1557)-INDEX('TAB input'!AO$126:AO$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1557)-INDEX('TAB input'!AP$72:AP$121, $E1557)-INDEX('TAB input'!AP$126:AP$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1557)-INDEX('TAB input'!AQ$72:AQ$121, $E1557)-INDEX('TAB input'!AQ$126:AQ$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1557)-INDEX('TAB input'!AR$72:AR$121, $E1557)-INDEX('TAB input'!AR$126:AR$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1557)-INDEX('TAB input'!AS$72:AS$121, $E1557)-INDEX('TAB input'!AS$126:AS$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1557)-INDEX('TAB input'!AT$72:AT$121, $E1557)-INDEX('TAB input'!AT$126:AT$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1557)-INDEX('TAB input'!AU$72:AU$121, $E1557)-INDEX('TAB input'!AU$126:AU$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1557)-INDEX('TAB input'!AV$72:AV$121, $E1557)-INDEX('TAB input'!AV$126:AV$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1557)-INDEX('TAB input'!AW$72:AW$121, $E1557)-INDEX('TAB input'!AW$126:AW$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1557)-INDEX('TAB input'!AX$72:AX$121, $E1557)-INDEX('TAB input'!AX$126:AX$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1557)-INDEX('TAB input'!AY$72:AY$121, $E1557)-INDEX('TAB input'!AY$126:AY$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1557)-INDEX('TAB input'!AZ$72:AZ$121, $E1557)-INDEX('TAB input'!AZ$126:AZ$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1557)-INDEX('TAB input'!BA$72:BA$121, $E1557)-INDEX('TAB input'!BA$126:BA$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1557)-INDEX('TAB input'!BB$72:BB$121, $E1557)-INDEX('TAB input'!BB$126:BB$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1557)-INDEX('TAB input'!BC$72:BC$121, $E1557)-INDEX('TAB input'!BC$126:BC$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1557)-INDEX('TAB input'!BD$72:BD$121, $E1557)-INDEX('TAB input'!BD$126:BD$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1557)-INDEX('TAB input'!BE$72:BE$121, $E1557)-INDEX('TAB input'!BE$126:BE$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1557)-INDEX('TAB input'!BF$72:BF$121, $E1557)-INDEX('TAB input'!BF$126:BF$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1557)-INDEX('TAB input'!BG$72:BG$121, $E1557)-INDEX('TAB input'!BG$126:BG$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1557)-INDEX('TAB input'!BH$72:BH$121, $E1557)-INDEX('TAB input'!BH$126:BH$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1557)-INDEX('TAB input'!BI$72:BI$121, $E1557)-INDEX('TAB input'!BI$126:BI$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1557)-INDEX('TAB input'!BJ$72:BJ$121, $E1557)-INDEX('TAB input'!BJ$126:BJ$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1557)-INDEX('TAB input'!BK$72:BK$121, $E1557)-INDEX('TAB input'!BK$126:BK$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1557)-INDEX('TAB input'!BL$72:BL$121, $E1557)-INDEX('TAB input'!BL$126:BL$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1557)-INDEX('TAB input'!BM$72:BM$121, $E1557)-INDEX('TAB input'!BM$126:BM$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1557)-INDEX('TAB input'!BN$72:BN$121, $E1557)-INDEX('TAB input'!BN$126:BN$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1557)-INDEX('TAB input'!BO$72:BO$121, $E1557)-INDEX('TAB input'!BO$126:BO$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1557)-INDEX('TAB input'!BP$72:BP$121, $E1557)-INDEX('TAB input'!BP$126:BP$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1557)-INDEX('TAB input'!BQ$72:BQ$121, $E1557)-INDEX('TAB input'!BQ$126:BQ$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1557)-INDEX('TAB input'!BR$72:BR$121, $E1557)-INDEX('TAB input'!BR$126:BR$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1557)-INDEX('TAB input'!BS$72:BS$121, $E1557)-INDEX('TAB input'!BS$126:BS$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1557)-INDEX('TAB input'!BT$72:BT$121, $E1557)-INDEX('TAB input'!BT$126:BT$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1557)-INDEX('TAB input'!BU$72:BU$121, $E1557)-INDEX('TAB input'!BU$126:BU$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E1557)-INDEX('TAB input'!BV$72:BV$121, $E1557)-INDEX('TAB input'!BV$126:BV$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E1557)-INDEX('TAB input'!BW$72:BW$121, $E1557)-INDEX('TAB input'!BW$126:BW$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E1557)-INDEX('TAB input'!BX$72:BX$121, $E1557)-INDEX('TAB input'!BX$126:BX$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E1557)-INDEX('TAB input'!BY$72:BY$121, $E1557)-INDEX('TAB input'!BY$126:BY$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E1557)-INDEX('TAB input'!BZ$72:BZ$121, $E1557)-INDEX('TAB input'!BZ$126:BZ$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E1557)-INDEX('TAB input'!CA$72:CA$121, $E1557)-INDEX('TAB input'!CA$126:CA$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E1557)-INDEX('TAB input'!CB$72:CB$121, $E1557)-INDEX('TAB input'!CB$126:CB$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E1557)-INDEX('TAB input'!CC$72:CC$121, $E1557)-INDEX('TAB input'!CC$126:CC$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E1557)-INDEX('TAB input'!CD$72:CD$121, $E1557)-INDEX('TAB input'!CD$126:CD$175, $E1557)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E1557)-INDEX('TAB input'!CE$72:CE$121, $E1557)-INDEX('TAB input'!CE$126:CE$175, $E1557)","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1576)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>P$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:O1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>O$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:O1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:O1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>Q$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:P1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>P$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:P1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:P1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>R$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:Q1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>Q$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:Q1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:Q1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>S$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:R1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>R$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:R1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:R1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>T$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:S1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>S$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:S1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:S1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>U$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:T1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>T$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:T1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:T1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>V$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:U1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>U$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:U1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:U1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>W$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:V1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>V$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:V1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:V1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>X$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:W1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>W$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:W1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:W1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>Y$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:X1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>X$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:X1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:X1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>Z$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:Y1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>Y$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:Y1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:Y1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AA$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:Z1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>Z$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:Z1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:Z1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AB$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AA1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AA$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AA1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AA1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AC$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AB1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AB$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AB1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AB1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AD$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AC1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AC$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AC1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AC1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AE$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AD1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AD$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AD1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AD1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AF$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AE1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AE$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AE1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AE1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AG$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AF1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AF$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AF1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AF1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AH$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AG1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AG$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AG1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AG1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AI$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AH1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AH$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AH1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AH1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AJ$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AI1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AI$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AI1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AI1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AK$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AJ1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AJ$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AJ1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AJ1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AL$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AK1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AK$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AK1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AK1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AM$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AL1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AL$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AL1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AL1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AN$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AM1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AM$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AM1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AM1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AO$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AN1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AN$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AN1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AN1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AP$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AO1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AO$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AO1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AO1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AQ$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AP1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AP$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AP1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AP1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AR$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AQ1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AQ$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AQ1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AQ1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AS$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AR1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AR$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AR1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AR1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AT$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AS1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AS$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AS1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AS1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AU$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AT1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AT$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AT1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AT1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AV$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AU1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AU$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AU1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AU1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AW$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AV1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AV$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AV1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AV1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AX$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AW1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AW$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AW1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AW1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AY$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AX1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AX$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AX1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AX1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>AZ$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AY1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AY$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AY1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AY1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BA$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AZ1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>AZ$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AZ1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:AZ1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BB$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BA1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BA$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BA1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BA1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BC$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BB1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BB$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BB1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BB1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BD$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BC1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BC$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BC1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BC1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BE$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BD1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BD$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BD1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BD1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BF$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BE1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BE$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BE1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BE1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BG$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BF1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BF$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BF1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BF1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BH$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BG1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BG$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BG1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BG1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BI$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BH1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BH$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BH1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BH1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BJ$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BI1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BI$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BI1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BI1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BK$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BJ1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BJ$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BJ1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BJ1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BL$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BK1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BK$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BK1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BK1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BM$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BL1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BL$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BL1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BL1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BN$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BM1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BM$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BM1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BM1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BO$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BN1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BN$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BN1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BN1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BP$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BO1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BO$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BO1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BO1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BQ$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BP1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BP$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BP1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BP1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BR$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BQ1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BQ$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BQ1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BQ1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BS$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BR1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BR$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BR1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BR1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BT$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BS1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BS$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BS1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BS1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BU$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BT1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BT$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BT1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BT1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BV$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BU1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BU$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BU1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BU1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BW$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BV1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BV$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BV1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BV1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BX$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BW1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BW$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BW1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BW1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BY$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BX1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BX$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BX1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BX1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>BZ$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BY1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BY$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BY1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BY1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>CA$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BZ1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>BZ$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BZ1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:BZ1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>CB$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:CA1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>CA$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:CA1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:CA1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>CC$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:CB1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>CB$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:CB1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:CB1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>CD$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:CC1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>CC$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:CC1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:CC1576))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1576, $E1576)=\"n/a\",0,IF(OFFSET($G1573, -$E1576, $E1576)=\"SL\",\nIF(OFFSET($G1566,-$E1576,$E1576)+$E1576>CE$5,IFERROR((OFFSET($G1565,-$E1576,$E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:CD1576)),\nIF(OFFSET($G1567,-$E1576,$E1576)+$E1576>CD$5,IFERROR(((OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:CD1576))*OFFSET($G1572, -$E1576, $E1576)/(OFFSET($G1566,-$E1576,$E1576))),0),OFFSET($G1565,-$E1576,$E1576)-SUM($G1576:CD1576))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1582)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>V$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:U1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>U$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:U1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:U1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>W$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:V1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>V$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:V1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:V1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>X$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:W1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>W$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:W1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:W1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>Y$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:X1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>X$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:X1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:X1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>Z$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:Y1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>Y$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:Y1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:Y1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AA$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:Z1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>Z$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:Z1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:Z1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AB$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AA1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AA$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AA1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AA1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AC$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AB1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AB$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AB1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AB1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AD$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AC1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AC$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AC1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AC1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AE$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AD1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AD$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AD1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AD1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AF$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AE1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AE$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AE1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AE1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AG$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AF1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AF$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AF1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AF1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AH$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AG1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AG$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AG1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AG1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AI$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AH1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AH$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AH1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AH1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AJ$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AI1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AI$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AI1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AI1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AK$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AJ1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AJ$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AJ1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AJ1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AL$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AK1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AK$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AK1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AK1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AM$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AL1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AL$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AL1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AL1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AN$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AM1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AM$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AM1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AM1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AO$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AN1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AN$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AN1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AN1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AP$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AO1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AO$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AO1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AO1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AQ$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AP1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AP$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AP1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AP1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AR$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AQ1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AQ$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AQ1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AQ1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AS$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AR1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AR$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AR1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AR1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AT$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AS1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AS$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AS1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AS1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AU$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AT1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AT$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AT1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AT1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AV$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AU1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AU$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AU1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AU1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AW$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AV1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AV$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AV1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AV1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AX$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AW1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AW$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AW1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AW1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AY$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AX1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AX$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AX1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AX1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AZ$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AY1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AY$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AY1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AY1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BA$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AZ1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AZ$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AZ1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:AZ1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BB$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BA1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BA$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BA1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BA1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BC$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BB1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BB$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BB1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BB1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BD$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BC1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BC$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BC1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BC1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BE$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BD1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BD$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BD1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BD1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BF$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BE1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BE$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BE1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BE1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BG$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BF1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BF$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BF1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BF1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BH$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BG1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BG$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BG1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BG1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BI$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BH1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BH$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BH1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BH1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BJ$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BI1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BI$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BI1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BI1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BK$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BJ1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BJ$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BJ1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BJ1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BL$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BK1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BK$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BK1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BK1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BM$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BL1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BL$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BL1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BL1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BN$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BM1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BM$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BM1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BM1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BO$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BN1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BN$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BN1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BN1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BP$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BO1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BO$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BO1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BO1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BQ$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BP1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BP$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BP1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BP1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BR$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BQ1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BQ$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BQ1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BQ1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BS$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BR1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BR$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BR1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BR1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BT$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BS1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BS$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BS1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BS1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BU$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BT1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BT$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BT1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BT1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BV$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BU1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BU$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BU1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BU1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BW$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BV1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BV$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BV1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BV1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BX$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BW1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BW$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BW1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BW1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BY$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BX1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BX$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BX1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BX1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BZ$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BY1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BY$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BY1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BY1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>CA$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BZ1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BZ$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BZ1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:BZ1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>CB$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:CA1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>CA$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:CA1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:CA1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>CC$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:CB1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>CB$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:CB1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:CB1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>CD$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:CC1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>CC$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:CC1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:CC1600))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>CE$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:CD1600)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>CD$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:CD1600))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1600:CD1600))))","v":0}]
[null,null,null,null,{"$f":"E1618+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1619)","v":"Depreciation of net capex 2009-10"},null,null,{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>I$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:H1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>H$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:H1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:H1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>J$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:I1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>I$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:I1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:I1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>K$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:J1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>J$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:J1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:J1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>L$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:K1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>K$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:K1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:K1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>M$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:L1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>L$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:L1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:L1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>N$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:M1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>M$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:M1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:M1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>O$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:N1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>N$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:N1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:N1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>P$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:O1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>O$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:O1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:O1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>Q$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:P1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>P$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:P1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:P1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>R$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:Q1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>Q$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:Q1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:Q1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>S$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:R1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>R$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:R1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:R1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>T$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:S1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>S$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:S1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:S1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>U$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:T1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>T$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:T1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:T1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>V$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:U1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>U$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:U1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:U1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>W$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:V1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>V$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:V1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:V1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>X$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:W1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>W$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:W1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:W1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>Y$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:X1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>X$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:X1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:X1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>Z$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:Y1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>Y$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:Y1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:Y1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AA$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:Z1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>Z$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:Z1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:Z1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AB$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AA1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AA$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AA1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AA1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AC$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AB1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AB$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AB1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AB1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AD$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AC1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AC$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AC1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AC1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AE$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AD1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AD$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AD1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AD1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AF$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AE1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AE$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AE1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AE1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AG$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AF1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AF$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AF1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AF1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AH$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AG1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AG$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AG1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AG1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AI$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AH1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AH$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AH1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AH1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AJ$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AI1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AI$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AI1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AI1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AK$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AJ1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AJ$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AJ1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AJ1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AL$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AK1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AK$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AK1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AK1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AM$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AL1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AL$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AL1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AL1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AN$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AM1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AM$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AM1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AM1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AO$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AN1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AN$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AN1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AN1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AP$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AO1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AO$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AO1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AO1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AQ$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AP1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AP$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AP1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AP1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AR$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AQ1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AQ$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AQ1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AQ1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AS$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AR1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AR$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AR1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AR1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AT$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AS1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AS$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AS1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AS1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AU$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AT1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AT$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AT1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AT1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AV$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AU1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AU$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AU1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AU1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AW$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AV1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AV$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AV1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AV1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AX$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AW1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AW$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AW1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AW1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AY$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AX1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AX$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AX1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AX1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>AZ$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AY1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AY$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AY1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AY1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BA$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AZ1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>AZ$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AZ1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:AZ1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BB$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BA1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BA$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BA1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BA1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BC$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BB1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BB$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BB1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BB1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BD$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BC1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BC$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BC1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BC1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BE$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BD1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BD$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BD1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BD1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BF$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BE1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BE$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BE1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BE1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BG$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BF1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BF$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BF1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BF1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BH$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BG1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BG$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BG1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BG1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BI$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BH1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BH$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BH1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BH1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BJ$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BI1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BI$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BI1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BI1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BK$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BJ1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BJ$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BJ1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BJ1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BL$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BK1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BK$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BK1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BK1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BM$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BL1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BL$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BL1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BL1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BN$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BM1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BM$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BM1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BM1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BO$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BN1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BN$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BN1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BN1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BP$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BO1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BO$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BO1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BO1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BQ$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BP1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BP$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BP1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BP1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BR$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BQ1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BQ$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BQ1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BQ1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BS$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BR1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BR$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BR1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BR1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BT$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BS1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BS$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BS1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BS1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BU$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BT1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BT$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BT1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BT1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BV$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BU1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BU$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BU1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BU1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BW$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BV1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BV$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BV1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BV1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BX$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BW1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BW$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BW1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BW1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BY$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BX1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BX$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BX1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BX1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>BZ$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BY1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BY$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BY1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BY1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>CA$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BZ1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>BZ$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BZ1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:BZ1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>CB$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:CA1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>CA$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:CA1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:CA1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>CC$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:CB1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>CB$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:CB1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:CB1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>CD$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:CC1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>CC$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:CC1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:CC1619))))","v":0},{"$f":"IF(OFFSET($G1609, -$E1619, $E1619)=\"n/a\",0,IF(OFFSET($G1616, -$E1619, $E1619)=\"SL\",\nIF(OFFSET($G1609,-$E1619,$E1619)+$E1619>CE$5,IFERROR((OFFSET($G1608,-$E1619,$E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:CD1619)),\nIF(OFFSET($G1610,-$E1619,$E1619)+$E1619>CD$5,IFERROR(((OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:CD1619))*OFFSET($G1615, -$E1619, $E1619)/(OFFSET($G1609,-$E1619,$E1619))),0),OFFSET($G1608,-$E1619,$E1619)-SUM($G1619:CD1619))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1620)","v":"Depreciation of asset adjustments - TAB 2010-11"},null,null,null,{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>J$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:I1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>I$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:I1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:I1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>K$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:J1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>J$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:J1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:J1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>L$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:K1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>K$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:K1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:K1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>M$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:L1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>L$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:L1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:L1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>N$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:M1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>M$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:M1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:M1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>O$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:N1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>N$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:N1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:N1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>P$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:O1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>O$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:O1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:O1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>Q$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:P1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>P$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:P1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:P1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>R$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:Q1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>Q$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:Q1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:Q1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>S$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:R1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>R$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:R1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:R1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>T$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:S1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>S$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:S1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:S1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>U$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:T1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>T$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:T1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:T1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>V$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:U1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>U$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:U1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:U1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>W$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:V1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>V$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:V1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:V1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>X$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:W1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>W$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:W1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:W1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>Y$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:X1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>X$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:X1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:X1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>Z$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:Y1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>Y$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:Y1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:Y1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AA$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:Z1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>Z$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:Z1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:Z1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AB$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AA1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AA$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AA1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AA1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AC$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AB1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AB$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AB1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AB1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AD$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AC1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AC$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AC1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AC1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AE$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AD1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AD$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AD1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AD1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AF$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AE1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AE$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AE1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AE1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AG$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AF1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AF$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AF1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AF1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AH$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AG1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AG$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AG1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AG1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AI$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AH1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AH$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AH1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AH1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AJ$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AI1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AI$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AI1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AI1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AK$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AJ1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AJ$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AJ1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AJ1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AL$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AK1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AK$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AK1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AK1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AM$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AL1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AL$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AL1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AL1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AN$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AM1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AM$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AM1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AM1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AO$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AN1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AN$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AN1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AN1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AP$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AO1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AO$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AO1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AO1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AQ$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AP1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AP$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AP1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AP1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AR$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AQ1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AQ$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AQ1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AQ1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AS$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AR1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AR$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AR1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AR1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AT$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AS1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AS$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AS1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AS1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AU$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AT1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AT$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AT1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AT1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AV$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AU1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AU$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AU1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AU1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AW$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AV1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AV$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AV1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AV1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AX$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AW1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AW$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AW1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AW1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AY$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AX1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AX$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AX1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AX1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>AZ$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AY1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AY$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AY1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AY1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BA$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AZ1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>AZ$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AZ1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:AZ1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BB$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BA1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BA$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BA1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BA1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BC$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BB1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BB$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BB1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BB1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BD$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BC1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BC$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BC1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BC1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BE$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BD1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BD$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BD1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BD1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BF$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BE1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BE$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BE1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BE1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BG$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BF1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BF$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BF1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BF1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BH$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BG1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BG$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BG1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BG1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BI$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BH1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BH$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BH1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BH1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BJ$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BI1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BI$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BI1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BI1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BK$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BJ1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BJ$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BJ1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BJ1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BL$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BK1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BK$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BK1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BK1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BM$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BL1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BL$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BL1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BL1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BN$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BM1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BM$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BM1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BM1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BO$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BN1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BN$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BN1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BN1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BP$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BO1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BO$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BO1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BO1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BQ$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BP1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BP$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BP1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BP1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BR$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BQ1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BQ$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BQ1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BQ1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BS$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BR1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BR$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BR1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BR1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BT$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BS1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BS$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BS1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BS1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BU$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BT1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BT$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BT1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BT1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BV$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BU1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BU$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BU1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BU1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BW$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BV1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BV$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BV1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BV1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BX$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BW1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BW$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BW1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BW1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BY$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BX1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BX$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BX1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BX1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>BZ$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BY1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BY$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BY1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BY1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>CA$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BZ1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>BZ$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BZ1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:BZ1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>CB$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:CA1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>CA$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:CA1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:CA1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>CC$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:CB1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>CB$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:CB1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:CB1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>CD$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:CC1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>CC$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:CC1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:CC1638))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1619, $E1620)=\"n/a\", 0, IF(OFFSET($G1616, -$E1619, $E1620)=\"SL\",\nIF(OFFSET($G1613, -$E1619, $E1620)+$E1620>CE$5, IFERROR((OFFSET($G1612, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))), 0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:CD1638)),\nIF(OFFSET($G1614, -$E1619, $E1620)+$E1620>CD$5, IFERROR(((OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:CD1638))*OFFSET($G1615, -$E1619, $E1620)/(OFFSET($G1613, -$E1619, $E1620))),0), OFFSET($G1612, -$E1619, $E1620)-SUM($G1638:CD1638))))","v":0}]
[null,null,null,null,{"$f":"E1607+1","v":34},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1657)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1657)-INDEX('TAB input'!H$72:H$121, $E1657)-INDEX('TAB input'!H$126:H$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E1657)-INDEX('TAB input'!I$72:I$121, $E1657)-INDEX('TAB input'!I$126:I$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1657)-INDEX('TAB input'!J$72:J$121, $E1657)-INDEX('TAB input'!J$126:J$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1657)-INDEX('TAB input'!K$72:K$121, $E1657)-INDEX('TAB input'!K$126:K$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1657)-INDEX('TAB input'!L$72:L$121, $E1657)-INDEX('TAB input'!L$126:L$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1657)-INDEX('TAB input'!M$72:M$121, $E1657)-INDEX('TAB input'!M$126:M$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1657)-INDEX('TAB input'!N$72:N$121, $E1657)-INDEX('TAB input'!N$126:N$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1657)-INDEX('TAB input'!O$72:O$121, $E1657)-INDEX('TAB input'!O$126:O$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1657)-INDEX('TAB input'!P$72:P$121, $E1657)-INDEX('TAB input'!P$126:P$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1657)-INDEX('TAB input'!Q$72:Q$121, $E1657)-INDEX('TAB input'!Q$126:Q$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1657)-INDEX('TAB input'!R$72:R$121, $E1657)-INDEX('TAB input'!R$126:R$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1657)-INDEX('TAB input'!S$72:S$121, $E1657)-INDEX('TAB input'!S$126:S$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1657)-INDEX('TAB input'!T$72:T$121, $E1657)-INDEX('TAB input'!T$126:T$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1657)-INDEX('TAB input'!U$72:U$121, $E1657)-INDEX('TAB input'!U$126:U$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1657)-INDEX('TAB input'!V$72:V$121, $E1657)-INDEX('TAB input'!V$126:V$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1657)-INDEX('TAB input'!W$72:W$121, $E1657)-INDEX('TAB input'!W$126:W$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1657)-INDEX('TAB input'!X$72:X$121, $E1657)-INDEX('TAB input'!X$126:X$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1657)-INDEX('TAB input'!Y$72:Y$121, $E1657)-INDEX('TAB input'!Y$126:Y$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1657)-INDEX('TAB input'!Z$72:Z$121, $E1657)-INDEX('TAB input'!Z$126:Z$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1657)-INDEX('TAB input'!AA$72:AA$121, $E1657)-INDEX('TAB input'!AA$126:AA$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1657)-INDEX('TAB input'!AB$72:AB$121, $E1657)-INDEX('TAB input'!AB$126:AB$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1657)-INDEX('TAB input'!AC$72:AC$121, $E1657)-INDEX('TAB input'!AC$126:AC$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1657)-INDEX('TAB input'!AD$72:AD$121, $E1657)-INDEX('TAB input'!AD$126:AD$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1657)-INDEX('TAB input'!AE$72:AE$121, $E1657)-INDEX('TAB input'!AE$126:AE$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1657)-INDEX('TAB input'!AF$72:AF$121, $E1657)-INDEX('TAB input'!AF$126:AF$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1657)-INDEX('TAB input'!AG$72:AG$121, $E1657)-INDEX('TAB input'!AG$126:AG$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1657)-INDEX('TAB input'!AH$72:AH$121, $E1657)-INDEX('TAB input'!AH$126:AH$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1657)-INDEX('TAB input'!AI$72:AI$121, $E1657)-INDEX('TAB input'!AI$126:AI$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1657)-INDEX('TAB input'!AJ$72:AJ$121, $E1657)-INDEX('TAB input'!AJ$126:AJ$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1657)-INDEX('TAB input'!AK$72:AK$121, $E1657)-INDEX('TAB input'!AK$126:AK$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1657)-INDEX('TAB input'!AL$72:AL$121, $E1657)-INDEX('TAB input'!AL$126:AL$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1657)-INDEX('TAB input'!AM$72:AM$121, $E1657)-INDEX('TAB input'!AM$126:AM$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1657)-INDEX('TAB input'!AN$72:AN$121, $E1657)-INDEX('TAB input'!AN$126:AN$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1657)-INDEX('TAB input'!AO$72:AO$121, $E1657)-INDEX('TAB input'!AO$126:AO$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1657)-INDEX('TAB input'!AP$72:AP$121, $E1657)-INDEX('TAB input'!AP$126:AP$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1657)-INDEX('TAB input'!AQ$72:AQ$121, $E1657)-INDEX('TAB input'!AQ$126:AQ$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1657)-INDEX('TAB input'!AR$72:AR$121, $E1657)-INDEX('TAB input'!AR$126:AR$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1657)-INDEX('TAB input'!AS$72:AS$121, $E1657)-INDEX('TAB input'!AS$126:AS$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1657)-INDEX('TAB input'!AT$72:AT$121, $E1657)-INDEX('TAB input'!AT$126:AT$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1657)-INDEX('TAB input'!AU$72:AU$121, $E1657)-INDEX('TAB input'!AU$126:AU$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1657)-INDEX('TAB input'!AV$72:AV$121, $E1657)-INDEX('TAB input'!AV$126:AV$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1657)-INDEX('TAB input'!AW$72:AW$121, $E1657)-INDEX('TAB input'!AW$126:AW$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1657)-INDEX('TAB input'!AX$72:AX$121, $E1657)-INDEX('TAB input'!AX$126:AX$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1657)-INDEX('TAB input'!AY$72:AY$121, $E1657)-INDEX('TAB input'!AY$126:AY$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1657)-INDEX('TAB input'!AZ$72:AZ$121, $E1657)-INDEX('TAB input'!AZ$126:AZ$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1657)-INDEX('TAB input'!BA$72:BA$121, $E1657)-INDEX('TAB input'!BA$126:BA$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1657)-INDEX('TAB input'!BB$72:BB$121, $E1657)-INDEX('TAB input'!BB$126:BB$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1657)-INDEX('TAB input'!BC$72:BC$121, $E1657)-INDEX('TAB input'!BC$126:BC$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1657)-INDEX('TAB input'!BD$72:BD$121, $E1657)-INDEX('TAB input'!BD$126:BD$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1657)-INDEX('TAB input'!BE$72:BE$121, $E1657)-INDEX('TAB input'!BE$126:BE$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1657)-INDEX('TAB input'!BF$72:BF$121, $E1657)-INDEX('TAB input'!BF$126:BF$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1657)-INDEX('TAB input'!BG$72:BG$121, $E1657)-INDEX('TAB input'!BG$126:BG$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1657)-INDEX('TAB input'!BH$72:BH$121, $E1657)-INDEX('TAB input'!BH$126:BH$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1657)-INDEX('TAB input'!BI$72:BI$121, $E1657)-INDEX('TAB input'!BI$126:BI$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1657)-INDEX('TAB input'!BJ$72:BJ$121, $E1657)-INDEX('TAB input'!BJ$126:BJ$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1657)-INDEX('TAB input'!BK$72:BK$121, $E1657)-INDEX('TAB input'!BK$126:BK$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1657)-INDEX('TAB input'!BL$72:BL$121, $E1657)-INDEX('TAB input'!BL$126:BL$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1657)-INDEX('TAB input'!BM$72:BM$121, $E1657)-INDEX('TAB input'!BM$126:BM$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1657)-INDEX('TAB input'!BN$72:BN$121, $E1657)-INDEX('TAB input'!BN$126:BN$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1657)-INDEX('TAB input'!BO$72:BO$121, $E1657)-INDEX('TAB input'!BO$126:BO$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1657)-INDEX('TAB input'!BP$72:BP$121, $E1657)-INDEX('TAB input'!BP$126:BP$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1657)-INDEX('TAB input'!BQ$72:BQ$121, $E1657)-INDEX('TAB input'!BQ$126:BQ$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1657)-INDEX('TAB input'!BR$72:BR$121, $E1657)-INDEX('TAB input'!BR$126:BR$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1657)-INDEX('TAB input'!BS$72:BS$121, $E1657)-INDEX('TAB input'!BS$126:BS$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1657)-INDEX('TAB input'!BT$72:BT$121, $E1657)-INDEX('TAB input'!BT$126:BT$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1657)-INDEX('TAB input'!BU$72:BU$121, $E1657)-INDEX('TAB input'!BU$126:BU$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E1657)-INDEX('TAB input'!BV$72:BV$121, $E1657)-INDEX('TAB input'!BV$126:BV$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E1657)-INDEX('TAB input'!BW$72:BW$121, $E1657)-INDEX('TAB input'!BW$126:BW$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E1657)-INDEX('TAB input'!BX$72:BX$121, $E1657)-INDEX('TAB input'!BX$126:BX$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E1657)-INDEX('TAB input'!BY$72:BY$121, $E1657)-INDEX('TAB input'!BY$126:BY$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E1657)-INDEX('TAB input'!BZ$72:BZ$121, $E1657)-INDEX('TAB input'!BZ$126:BZ$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E1657)-INDEX('TAB input'!CA$72:CA$121, $E1657)-INDEX('TAB input'!CA$126:CA$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E1657)-INDEX('TAB input'!CB$72:CB$121, $E1657)-INDEX('TAB input'!CB$126:CB$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E1657)-INDEX('TAB input'!CC$72:CC$121, $E1657)-INDEX('TAB input'!CC$126:CC$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E1657)-INDEX('TAB input'!CD$72:CD$121, $E1657)-INDEX('TAB input'!CD$126:CD$175, $E1657)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E1657)-INDEX('TAB input'!CE$72:CE$121, $E1657)-INDEX('TAB input'!CE$126:CE$175, $E1657)","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1682)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>V$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:U1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>U$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:U1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:U1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>W$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:V1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>V$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:V1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:V1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>X$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:W1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>W$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:W1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:W1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>Y$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:X1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>X$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:X1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:X1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>Z$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:Y1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>Y$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:Y1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:Y1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AA$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:Z1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>Z$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:Z1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:Z1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AB$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AA1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AA$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AA1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AA1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AC$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AB1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AB$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AB1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AB1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AD$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AC1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AC$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AC1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AC1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AE$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AD1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AD$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AD1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AD1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AF$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AE1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AE$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AE1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AE1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AG$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AF1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AF$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AF1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AF1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AH$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AG1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AG$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AG1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AG1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AI$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AH1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AH$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AH1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AH1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AJ$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AI1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AI$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AI1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AI1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AK$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AJ1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AJ$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AJ1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AJ1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AL$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AK1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AK$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AK1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AK1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AM$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AL1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AL$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AL1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AL1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AN$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AM1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AM$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AM1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AM1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AO$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AN1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AN$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AN1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AN1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AP$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AO1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AO$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AO1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AO1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AQ$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AP1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AP$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AP1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AP1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AR$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AQ1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AQ$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AQ1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AQ1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AS$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AR1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AR$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AR1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AR1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AT$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AS1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AS$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AS1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AS1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AU$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AT1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AT$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AT1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AT1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AV$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AU1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AU$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AU1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AU1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AW$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AV1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AV$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AV1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AV1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AX$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AW1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AW$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AW1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AW1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AY$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AX1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AX$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AX1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AX1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>AZ$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AY1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AY$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AY1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AY1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BA$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AZ1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>AZ$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AZ1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:AZ1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BB$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BA1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BA$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BA1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BA1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BC$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BB1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BB$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BB1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BB1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BD$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BC1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BC$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BC1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BC1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BE$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BD1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BD$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BD1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BD1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BF$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BE1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BE$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BE1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BE1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BG$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BF1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BF$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BF1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BF1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BH$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BG1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BG$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BG1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BG1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BI$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BH1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BH$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BH1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BH1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BJ$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BI1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BI$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BI1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BI1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BK$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BJ1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BJ$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BJ1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BJ1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BL$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BK1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BK$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BK1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BK1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BM$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BL1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BL$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BL1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BL1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BN$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BM1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BM$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BM1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BM1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BO$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BN1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BN$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BN1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BN1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BP$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BO1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BO$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BO1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BO1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BQ$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BP1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BP$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BP1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BP1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BR$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BQ1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BQ$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BQ1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BQ1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BS$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BR1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BR$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BR1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BR1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BT$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BS1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BS$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BS1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BS1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BU$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BT1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BT$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BT1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BT1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BV$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BU1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BU$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BU1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BU1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BW$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BV1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BV$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BV1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BV1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BX$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BW1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BW$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BW1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BW1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BY$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BX1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BX$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BX1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BX1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>BZ$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BY1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BY$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BY1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BY1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>CA$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BZ1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>BZ$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BZ1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:BZ1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>CB$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:CA1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>CA$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:CA1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:CA1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>CC$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:CB1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>CB$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:CB1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:CB1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>CD$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:CC1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>CC$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:CC1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:CC1682))))","v":0},{"$f":"IF(OFFSET($G1672, -$E1682, $E1682)=\"n/a\",0,IF(OFFSET($G1679, -$E1682, $E1682)=\"SL\",\nIF(OFFSET($G1672,-$E1682,$E1682)+$E1682>CE$5,IFERROR((OFFSET($G1671,-$E1682,$E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:CD1682)),\nIF(OFFSET($G1673,-$E1682,$E1682)+$E1682>CD$5,IFERROR(((OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:CD1682))*OFFSET($G1678, -$E1682, $E1682)/(OFFSET($G1672,-$E1682,$E1682))),0),OFFSET($G1671,-$E1682,$E1682)-SUM($G1682:CD1682))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1681)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>U$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:T1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>T$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:T1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:T1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>V$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:U1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>U$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:U1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:U1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>W$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:V1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>V$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:V1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:V1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>X$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:W1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>W$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:W1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:W1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>Y$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:X1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>X$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:X1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:X1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>Z$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:Y1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>Y$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:Y1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:Y1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AA$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:Z1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>Z$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:Z1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:Z1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AB$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AA1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AA$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AA1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AA1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AC$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AB1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AB$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AB1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AB1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AD$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AC1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AC$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AC1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AC1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AE$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AD1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AD$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AD1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AD1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AF$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AE1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AE$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AE1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AE1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AG$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AF1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AF$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AF1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AF1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AH$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AG1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AG$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AG1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AG1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AI$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AH1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AH$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AH1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AH1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AJ$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AI1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AI$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AI1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AI1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AK$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AJ1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AJ$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AJ1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AJ1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AL$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AK1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AK$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AK1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AK1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AM$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AL1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AL$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AL1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AL1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AN$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AM1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AM$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AM1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AM1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AO$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AN1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AN$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AN1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AN1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AP$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AO1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AO$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AO1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AO1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AQ$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AP1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AP$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AP1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AP1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AR$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AQ1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AQ$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AQ1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AQ1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AS$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AR1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AR$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AR1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AR1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AT$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AS1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AS$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AS1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AS1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AU$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AT1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AT$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AT1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AT1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AV$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AU1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AU$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AU1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AU1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AW$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AV1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AV$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AV1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AV1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AX$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AW1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AW$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AW1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AW1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AY$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AX1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AX$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AX1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AX1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>AZ$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AY1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AY$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AY1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AY1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BA$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AZ1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>AZ$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AZ1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:AZ1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BB$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BA1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BA$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BA1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BA1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BC$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BB1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BB$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BB1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BB1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BD$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BC1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BC$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BC1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BC1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BE$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BD1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BD$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BD1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BD1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BF$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BE1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BE$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BE1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BE1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BG$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BF1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BF$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BF1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BF1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BH$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BG1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BG$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BG1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BG1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BI$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BH1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BH$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BH1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BH1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BJ$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BI1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BI$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BI1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BI1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BK$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BJ1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BJ$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BJ1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BJ1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BL$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BK1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BK$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BK1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BK1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BM$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BL1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BL$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BL1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BL1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BN$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BM1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BM$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BM1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BM1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BO$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BN1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BN$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BN1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BN1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BP$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BO1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BO$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BO1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BO1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BQ$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BP1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BP$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BP1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BP1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BR$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BQ1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BQ$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BQ1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BQ1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BS$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BR1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BR$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BR1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BR1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BT$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BS1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BS$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BS1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BS1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BU$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BT1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BT$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BT1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BT1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BV$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BU1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BU$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BU1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BU1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BW$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BV1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BV$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BV1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BV1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BX$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BW1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BW$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BW1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BW1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BY$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BX1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BX$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BX1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BX1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>BZ$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BY1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BY$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BY1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BY1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>CA$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BZ1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>BZ$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BZ1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:BZ1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>CB$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:CA1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>CA$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:CA1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:CA1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>CC$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:CB1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>CB$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:CB1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:CB1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>CD$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:CC1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>CC$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:CC1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:CC1699))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1680, $E1681)=\"n/a\", 0, IF(OFFSET($G1677, -$E1680, $E1681)=\"SL\",\nIF(OFFSET($G1674, -$E1680, $E1681)+$E1681>CE$5, IFERROR((OFFSET($G1673, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))), 0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:CD1699)),\nIF(OFFSET($G1675, -$E1680, $E1681)+$E1681>CD$5, IFERROR(((OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:CD1699))*OFFSET($G1676, -$E1680, $E1681)/(OFFSET($G1674, -$E1680, $E1681))),0), OFFSET($G1673, -$E1680, $E1681)-SUM($G1699:CD1699))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1707","v":"Asset class 35"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1707, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1725)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>O$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:N1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>N$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:N1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:N1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>P$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:O1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>O$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:O1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:O1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>Q$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:P1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>P$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:P1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:P1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>R$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:Q1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>Q$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:Q1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:Q1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>S$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:R1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>R$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:R1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:R1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>T$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:S1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>S$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:S1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:S1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>U$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:T1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>T$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:T1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:T1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>V$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:U1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>U$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:U1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:U1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>W$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:V1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>V$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:V1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:V1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>X$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:W1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>W$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:W1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:W1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>Y$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:X1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>X$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:X1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:X1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>Z$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:Y1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>Y$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:Y1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:Y1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AA$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:Z1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>Z$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:Z1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:Z1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AB$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AA1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AA$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AA1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AA1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AC$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AB1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AB$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AB1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AB1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AD$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AC1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AC$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AC1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AC1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AE$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AD1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AD$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AD1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AD1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AF$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AE1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AE$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AE1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AE1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AG$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AF1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AF$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AF1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AF1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AH$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AG1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AG$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AG1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AG1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AI$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AH1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AH$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AH1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AH1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AJ$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AI1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AI$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AI1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AI1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AK$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AJ1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AJ$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AJ1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AJ1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AL$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AK1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AK$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AK1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AK1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AM$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AL1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AL$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AL1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AL1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AN$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AM1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AM$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AM1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AM1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AO$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AN1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AN$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AN1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AN1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AP$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AO1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AO$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AO1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AO1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AQ$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AP1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AP$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AP1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AP1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AR$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AQ1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AQ$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AQ1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AQ1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AS$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AR1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AR$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AR1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AR1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AT$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AS1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AS$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AS1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AS1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AU$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AT1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AT$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AT1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AT1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AV$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AU1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AU$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AU1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AU1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AW$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AV1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AV$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AV1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AV1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AX$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AW1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AW$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AW1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AW1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AY$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AX1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AX$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AX1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AX1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>AZ$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AY1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AY$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AY1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AY1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BA$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AZ1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>AZ$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AZ1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:AZ1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BB$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BA1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BA$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BA1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BA1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BC$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BB1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BB$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BB1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BB1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BD$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BC1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BC$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BC1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BC1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BE$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BD1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BD$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BD1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BD1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BF$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BE1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BE$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BE1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BE1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BG$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BF1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BF$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BF1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BF1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BH$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BG1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BG$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BG1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BG1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BI$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BH1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BH$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BH1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BH1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BJ$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BI1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BI$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BI1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BI1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BK$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BJ1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BJ$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BJ1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BJ1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BL$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BK1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BK$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BK1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BK1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BM$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BL1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BL$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BL1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BL1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BN$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BM1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BM$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BM1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BM1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BO$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BN1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BN$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BN1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BN1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BP$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BO1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BO$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BO1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BO1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BQ$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BP1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BP$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BP1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BP1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BR$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BQ1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BQ$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BQ1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BQ1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BS$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BR1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BR$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BR1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BR1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BT$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BS1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BS$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BS1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BS1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BU$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BT1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BT$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BT1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BT1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BV$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BU1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BU$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BU1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BU1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BW$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BV1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BV$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BV1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BV1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BX$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BW1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BW$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BW1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BW1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BY$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BX1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BX$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BX1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BX1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>BZ$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BY1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BY$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BY1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BY1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>CA$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BZ1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>BZ$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BZ1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:BZ1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>CB$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:CA1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>CA$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:CA1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:CA1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>CC$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:CB1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>CB$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:CB1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:CB1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>CD$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:CC1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>CC$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:CC1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:CC1725))))","v":0},{"$f":"IF(OFFSET($G1715, -$E1725, $E1725)=\"n/a\",0,IF(OFFSET($G1722, -$E1725, $E1725)=\"SL\",\nIF(OFFSET($G1715,-$E1725,$E1725)+$E1725>CE$5,IFERROR((OFFSET($G1714,-$E1725,$E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:CD1725)),\nIF(OFFSET($G1716,-$E1725,$E1725)+$E1725>CD$5,IFERROR(((OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:CD1725))*OFFSET($G1721, -$E1725, $E1725)/(OFFSET($G1715,-$E1725,$E1725))),0),OFFSET($G1714,-$E1725,$E1725)-SUM($G1725:CD1725))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1726)","v":"Depreciation of asset adjustments - TAB 2016-17"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>P$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:O1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>O$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:O1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:O1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>Q$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:P1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>P$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:P1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:P1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>R$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:Q1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>Q$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:Q1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:Q1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>S$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:R1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>R$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:R1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:R1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>T$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:S1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>S$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:S1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:S1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>U$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:T1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>T$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:T1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:T1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>V$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:U1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>U$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:U1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:U1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>W$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:V1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>V$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:V1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:V1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>X$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:W1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>W$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:W1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:W1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>Y$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:X1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>X$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:X1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:X1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>Z$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:Y1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>Y$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:Y1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:Y1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AA$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:Z1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>Z$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:Z1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:Z1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AB$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AA1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AA$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AA1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AA1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AC$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AB1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AB$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AB1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AB1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AD$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AC1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AC$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AC1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AC1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AE$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AD1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AD$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AD1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AD1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AF$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AE1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AE$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AE1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AE1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AG$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AF1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AF$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AF1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AF1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AH$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AG1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AG$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AG1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AG1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AI$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AH1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AH$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AH1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AH1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AJ$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AI1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AI$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AI1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AI1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AK$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AJ1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AJ$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AJ1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AJ1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AL$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AK1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AK$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AK1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AK1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AM$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AL1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AL$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AL1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AL1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AN$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AM1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AM$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AM1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AM1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AO$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AN1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AN$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AN1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AN1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AP$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AO1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AO$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AO1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AO1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AQ$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AP1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AP$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AP1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AP1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AR$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AQ1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AQ$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AQ1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AQ1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AS$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AR1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AR$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AR1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AR1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AT$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AS1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AS$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AS1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AS1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AU$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AT1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AT$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AT1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AT1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AV$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AU1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AU$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AU1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AU1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AW$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AV1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AV$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AV1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AV1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AX$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AW1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AW$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AW1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AW1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AY$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AX1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AX$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AX1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AX1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>AZ$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AY1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AY$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AY1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AY1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BA$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AZ1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>AZ$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AZ1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:AZ1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BB$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BA1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BA$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BA1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BA1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BC$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BB1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BB$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BB1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BB1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BD$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BC1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BC$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BC1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BC1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BE$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BD1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BD$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BD1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BD1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BF$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BE1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BE$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BE1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BE1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BG$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BF1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BF$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BF1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BF1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BH$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BG1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BG$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BG1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BG1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BI$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BH1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BH$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BH1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BH1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BJ$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BI1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BI$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BI1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BI1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BK$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BJ1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BJ$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BJ1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BJ1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BL$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BK1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BK$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BK1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BK1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BM$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BL1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BL$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BL1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BL1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BN$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BM1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BM$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BM1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BM1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BO$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BN1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BN$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BN1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BN1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BP$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BO1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BO$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BO1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BO1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BQ$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BP1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BP$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BP1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BP1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BR$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BQ1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BQ$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BQ1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BQ1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BS$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BR1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BR$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BR1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BR1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BT$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BS1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BS$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BS1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BS1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BU$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BT1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BT$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BT1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BT1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BV$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BU1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BU$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BU1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BU1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BW$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BV1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BV$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BV1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BV1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BX$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BW1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BW$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BW1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BW1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BY$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BX1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BX$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BX1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BX1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>BZ$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BY1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BY$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BY1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BY1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>CA$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BZ1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>BZ$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BZ1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:BZ1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>CB$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:CA1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>CA$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:CA1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:CA1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>CC$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:CB1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>CB$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:CB1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:CB1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>CD$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:CC1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>CC$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:CC1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:CC1744))))","v":0},{"$f":"IF(OFFSET($G1719, -$E1725, $E1726)=\"n/a\", 0, IF(OFFSET($G1722, -$E1725, $E1726)=\"SL\",\nIF(OFFSET($G1719, -$E1725, $E1726)+$E1726>CE$5, IFERROR((OFFSET($G1718, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))), 0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:CD1744)),\nIF(OFFSET($G1720, -$E1725, $E1726)+$E1726>CD$5, IFERROR(((OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:CD1744))*OFFSET($G1721, -$E1725, $E1726)/(OFFSET($G1719, -$E1725, $E1726))),0), OFFSET($G1718, -$E1725, $E1726)-SUM($G1744:CD1744))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1776)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>P$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:O1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>O$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:O1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:O1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>Q$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:P1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>P$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:P1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:P1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>R$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:Q1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>Q$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:Q1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:Q1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>S$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:R1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>R$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:R1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:R1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>T$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:S1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>S$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:S1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:S1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>U$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:T1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>T$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:T1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:T1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>V$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:U1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>U$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:U1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:U1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>W$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:V1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>V$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:V1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:V1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>X$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:W1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>W$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:W1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:W1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>Y$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:X1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>X$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:X1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:X1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>Z$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:Y1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>Y$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:Y1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:Y1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AA$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:Z1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>Z$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:Z1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:Z1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AB$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AA1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AA$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AA1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AA1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AC$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AB1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AB$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AB1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AB1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AD$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AC1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AC$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AC1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AC1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AE$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AD1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AD$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AD1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AD1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AF$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AE1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AE$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AE1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AE1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AG$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AF1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AF$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AF1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AF1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AH$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AG1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AG$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AG1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AG1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AI$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AH1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AH$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AH1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AH1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AJ$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AI1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AI$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AI1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AI1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AK$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AJ1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AJ$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AJ1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AJ1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AL$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AK1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AK$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AK1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AK1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AM$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AL1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AL$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AL1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AL1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AN$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AM1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AM$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AM1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AM1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AO$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AN1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AN$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AN1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AN1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AP$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AO1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AO$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AO1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AO1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AQ$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AP1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AP$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AP1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AP1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AR$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AQ1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AQ$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AQ1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AQ1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AS$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AR1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AR$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AR1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AR1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AT$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AS1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AS$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AS1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AS1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AU$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AT1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AT$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AT1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AT1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AV$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AU1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AU$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AU1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AU1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AW$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AV1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AV$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AV1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AV1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AX$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AW1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AW$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AW1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AW1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AY$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AX1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AX$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AX1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AX1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>AZ$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AY1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AY$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AY1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AY1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BA$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AZ1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>AZ$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AZ1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:AZ1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BB$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BA1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BA$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BA1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BA1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BC$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BB1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BB$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BB1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BB1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BD$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BC1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BC$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BC1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BC1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BE$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BD1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BD$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BD1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BD1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BF$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BE1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BE$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BE1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BE1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BG$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BF1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BF$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BF1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BF1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BH$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BG1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BG$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BG1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BG1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BI$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BH1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BH$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BH1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BH1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BJ$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BI1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BI$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BI1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BI1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BK$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BJ1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BJ$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BJ1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BJ1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BL$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BK1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BK$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BK1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BK1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BM$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BL1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BL$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BL1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BL1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BN$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BM1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BM$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BM1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BM1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BO$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BN1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BN$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BN1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BN1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BP$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BO1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BO$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BO1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BO1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BQ$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BP1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BP$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BP1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BP1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BR$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BQ1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BQ$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BQ1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BQ1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BS$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BR1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BR$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BR1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BR1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BT$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BS1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BS$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BS1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BS1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BU$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BT1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BT$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BT1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BT1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BV$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BU1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BU$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BU1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BU1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BW$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BV1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BV$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BV1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BV1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BX$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BW1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BW$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BW1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BW1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BY$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BX1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BX$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BX1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BX1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>BZ$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BY1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BY$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BY1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BY1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>CA$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BZ1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>BZ$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BZ1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:BZ1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>CB$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:CA1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>CA$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:CA1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:CA1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>CC$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:CB1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>CB$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:CB1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:CB1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>CD$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:CC1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>CC$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:CC1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:CC1776))))","v":0},{"$f":"IF(OFFSET($G1766, -$E1776, $E1776)=\"n/a\",0,IF(OFFSET($G1773, -$E1776, $E1776)=\"SL\",\nIF(OFFSET($G1766,-$E1776,$E1776)+$E1776>CE$5,IFERROR((OFFSET($G1765,-$E1776,$E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:CD1776)),\nIF(OFFSET($G1767,-$E1776,$E1776)+$E1776>CD$5,IFERROR(((OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:CD1776))*OFFSET($G1772, -$E1776, $E1776)/(OFFSET($G1766,-$E1776,$E1776))),0),OFFSET($G1765,-$E1776,$E1776)-SUM($G1776:CD1776))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1769)","v":"Depreciation of asset adjustments - TAB 2009-10"},null,null,{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>I$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:H1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>H$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:H1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:H1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>J$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:I1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>I$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:I1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:I1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>K$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:J1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>J$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:J1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:J1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>L$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:K1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>K$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:K1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:K1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>M$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:L1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>L$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:L1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:L1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>N$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:M1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>M$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:M1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:M1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>O$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:N1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>N$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:N1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:N1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>P$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:O1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>O$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:O1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:O1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>Q$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:P1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>P$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:P1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:P1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>R$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:Q1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>Q$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:Q1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:Q1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>S$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:R1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>R$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:R1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:R1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>T$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:S1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>S$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:S1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:S1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>U$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:T1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>T$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:T1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:T1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>V$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:U1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>U$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:U1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:U1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>W$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:V1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>V$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:V1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:V1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>X$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:W1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>W$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:W1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:W1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>Y$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:X1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>X$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:X1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:X1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>Z$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:Y1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>Y$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:Y1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:Y1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AA$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:Z1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>Z$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:Z1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:Z1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AB$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AA1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AA$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AA1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AA1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AC$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AB1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AB$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AB1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AB1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AD$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AC1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AC$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AC1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AC1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AE$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AD1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AD$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AD1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AD1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AF$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AE1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AE$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AE1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AE1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AG$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AF1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AF$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AF1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AF1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AH$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AG1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AG$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AG1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AG1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AI$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AH1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AH$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AH1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AH1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AJ$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AI1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AI$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AI1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AI1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AK$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AJ1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AJ$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AJ1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AJ1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AL$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AK1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AK$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AK1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AK1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AM$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AL1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AL$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AL1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AL1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AN$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AM1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AM$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AM1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AM1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AO$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AN1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AN$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AN1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AN1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AP$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AO1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AO$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AO1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AO1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AQ$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AP1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AP$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AP1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AP1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AR$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AQ1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AQ$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AQ1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AQ1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AS$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AR1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AR$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AR1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AR1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AT$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AS1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AS$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AS1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AS1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AU$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AT1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AT$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AT1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AT1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AV$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AU1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AU$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AU1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AU1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AW$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AV1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AV$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AV1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AV1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AX$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AW1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AW$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AW1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AW1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AY$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AX1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AX$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AX1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AX1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AZ$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AY1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AY$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AY1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AY1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BA$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AZ1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AZ$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AZ1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:AZ1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BB$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BA1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BA$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BA1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BA1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BC$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BB1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BB$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BB1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BB1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BD$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BC1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BC$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BC1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BC1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BE$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BD1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BD$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BD1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BD1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BF$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BE1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BE$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BE1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BE1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BG$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BF1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BF$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BF1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BF1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BH$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BG1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BG$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BG1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BG1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BI$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BH1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BH$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BH1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BH1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BJ$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BI1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BI$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BI1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BI1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BK$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BJ1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BJ$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BJ1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BJ1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BL$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BK1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BK$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BK1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BK1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BM$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BL1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BL$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BL1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BL1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BN$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BM1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BM$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BM1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BM1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BO$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BN1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BN$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BN1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BN1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BP$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BO1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BO$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BO1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BO1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BQ$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BP1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BP$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BP1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BP1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BR$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BQ1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BQ$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BQ1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BQ1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BS$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BR1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BR$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BR1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BR1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BT$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BS1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BS$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BS1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BS1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BU$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BT1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BT$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BT1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BT1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BV$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BU1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BU$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BU1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BU1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BW$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BV1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BV$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BV1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BV1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BX$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BW1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BW$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BW1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BW1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BY$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BX1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BX$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BX1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BX1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BZ$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BY1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BY$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BY1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BY1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>CA$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BZ1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BZ$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BZ1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:BZ1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>CB$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:CA1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>CA$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:CA1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:CA1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>CC$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:CB1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>CB$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:CB1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:CB1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>CD$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:CC1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>CC$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:CC1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:CC1787))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>CE$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:CD1787)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>CD$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:CD1787))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1787:CD1787))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1807","v":"Asset class 37"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1807, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1831)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>U$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:T1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>T$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:T1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:T1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>V$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:U1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>U$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:U1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:U1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>W$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:V1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>V$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:V1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:V1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>X$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:W1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>W$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:W1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:W1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>Y$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:X1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>X$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:X1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:X1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>Z$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:Y1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>Y$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:Y1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:Y1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AA$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:Z1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>Z$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:Z1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:Z1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AB$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AA1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AA$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AA1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AA1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AC$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AB1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AB$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AB1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AB1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AD$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AC1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AC$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AC1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AC1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AE$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AD1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AD$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AD1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AD1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AF$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AE1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AE$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AE1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AE1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AG$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AF1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AF$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AF1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AF1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AH$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AG1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AG$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AG1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AG1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AI$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AH1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AH$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AH1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AH1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AJ$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AI1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AI$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AI1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AI1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AK$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AJ1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AJ$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AJ1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AJ1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AL$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AK1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AK$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AK1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AK1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AM$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AL1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AL$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AL1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AL1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AN$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AM1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AM$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AM1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AM1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AO$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AN1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AN$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AN1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AN1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AP$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AO1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AO$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AO1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AO1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AQ$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AP1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AP$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AP1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AP1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AR$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AQ1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AQ$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AQ1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AQ1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AS$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AR1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AR$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AR1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AR1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AT$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AS1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AS$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AS1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AS1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AU$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AT1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AT$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AT1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AT1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AV$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AU1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AU$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AU1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AU1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AW$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AV1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AV$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AV1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AV1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AX$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AW1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AW$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AW1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AW1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AY$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AX1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AX$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AX1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AX1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>AZ$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AY1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AY$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AY1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AY1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BA$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AZ1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>AZ$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AZ1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:AZ1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BB$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BA1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BA$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BA1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BA1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BC$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BB1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BB$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BB1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BB1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BD$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BC1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BC$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BC1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BC1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BE$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BD1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BD$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BD1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BD1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BF$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BE1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BE$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BE1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BE1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BG$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BF1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BF$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BF1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BF1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BH$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BG1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BG$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BG1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BG1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BI$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BH1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BH$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BH1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BH1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BJ$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BI1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BI$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BI1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BI1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BK$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BJ1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BJ$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BJ1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BJ1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BL$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BK1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BK$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BK1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BK1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BM$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BL1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BL$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BL1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BL1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BN$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BM1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BM$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BM1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BM1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BO$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BN1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BN$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BN1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BN1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BP$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BO1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BO$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BO1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BO1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BQ$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BP1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BP$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BP1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BP1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BR$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BQ1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BQ$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BQ1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BQ1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BS$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BR1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BR$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BR1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BR1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BT$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BS1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BS$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BS1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BS1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BU$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BT1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BT$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BT1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BT1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BV$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BU1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BU$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BU1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BU1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BW$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BV1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BV$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BV1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BV1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BX$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BW1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BW$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BW1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BW1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BY$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BX1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BX$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BX1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BX1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>BZ$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BY1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BY$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BY1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BY1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>CA$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BZ1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>BZ$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BZ1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:BZ1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>CB$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:CA1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>CA$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:CA1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:CA1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>CC$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:CB1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>CB$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:CB1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:CB1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>CD$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:CC1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>CC$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:CC1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:CC1831))))","v":0},{"$f":"IF(OFFSET($G1821, -$E1831, $E1831)=\"n/a\",0,IF(OFFSET($G1828, -$E1831, $E1831)=\"SL\",\nIF(OFFSET($G1821,-$E1831,$E1831)+$E1831>CE$5,IFERROR((OFFSET($G1820,-$E1831,$E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:CD1831)),\nIF(OFFSET($G1822,-$E1831,$E1831)+$E1831>CD$5,IFERROR(((OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:CD1831))*OFFSET($G1827, -$E1831, $E1831)/(OFFSET($G1821,-$E1831,$E1831))),0),OFFSET($G1820,-$E1831,$E1831)-SUM($G1831:CD1831))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1832)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>V$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:U1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>U$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:U1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:U1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>W$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:V1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>V$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:V1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:V1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>X$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:W1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>W$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:W1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:W1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>Y$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:X1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>X$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:X1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:X1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>Z$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:Y1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>Y$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:Y1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:Y1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AA$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:Z1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>Z$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:Z1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:Z1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AB$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AA1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AA$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AA1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AA1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AC$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AB1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AB$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AB1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AB1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AD$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AC1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AC$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AC1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AC1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AE$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AD1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AD$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AD1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AD1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AF$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AE1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AE$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AE1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AE1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AG$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AF1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AF$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AF1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AF1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AH$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AG1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AG$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AG1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AG1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AI$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AH1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AH$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AH1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AH1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AJ$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AI1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AI$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AI1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AI1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AK$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AJ1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AJ$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AJ1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AJ1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AL$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AK1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AK$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AK1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AK1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AM$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AL1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AL$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AL1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AL1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AN$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AM1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AM$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AM1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AM1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AO$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AN1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AN$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AN1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AN1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AP$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AO1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AO$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AO1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AO1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AQ$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AP1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AP$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AP1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AP1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AR$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AQ1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AQ$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AQ1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AQ1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AS$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AR1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AR$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AR1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AR1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AT$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AS1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AS$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AS1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AS1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AU$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AT1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AT$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AT1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AT1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AV$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AU1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AU$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AU1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AU1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AW$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AV1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AV$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AV1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AV1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AX$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AW1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AW$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AW1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AW1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AY$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AX1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AX$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AX1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AX1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>AZ$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AY1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AY$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AY1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AY1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BA$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AZ1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>AZ$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AZ1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:AZ1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BB$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BA1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BA$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BA1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BA1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BC$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BB1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BB$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BB1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BB1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BD$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BC1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BC$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BC1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BC1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BE$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BD1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BD$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BD1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BD1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BF$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BE1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BE$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BE1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BE1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BG$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BF1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BF$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BF1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BF1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BH$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BG1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BG$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BG1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BG1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BI$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BH1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BH$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BH1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BH1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BJ$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BI1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BI$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BI1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BI1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BK$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BJ1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BJ$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BJ1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BJ1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BL$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BK1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BK$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BK1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BK1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BM$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BL1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BL$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BL1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BL1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BN$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BM1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BM$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BM1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BM1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BO$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BN1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BN$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BN1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BN1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BP$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BO1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BO$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BO1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BO1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BQ$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BP1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BP$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BP1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BP1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BR$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BQ1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BQ$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BQ1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BQ1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BS$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BR1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BR$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BR1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BR1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BT$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BS1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BS$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BS1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BS1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BU$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BT1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BT$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BT1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BT1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BV$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BU1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BU$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BU1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BU1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BW$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BV1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BV$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BV1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BV1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BX$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BW1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BW$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BW1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BW1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BY$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BX1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BX$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BX1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BX1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>BZ$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BY1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BY$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BY1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BY1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>CA$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BZ1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>BZ$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BZ1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:BZ1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>CB$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:CA1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>CA$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:CA1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:CA1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>CC$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:CB1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>CB$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:CB1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:CB1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>CD$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:CC1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>CC$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:CC1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:CC1850))))","v":0},{"$f":"IF(OFFSET($G1825, -$E1831, $E1832)=\"n/a\", 0, IF(OFFSET($G1828, -$E1831, $E1832)=\"SL\",\nIF(OFFSET($G1825, -$E1831, $E1832)+$E1832>CE$5, IFERROR((OFFSET($G1824, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))), 0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:CD1850)),\nIF(OFFSET($G1826, -$E1831, $E1832)+$E1832>CD$5, IFERROR(((OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:CD1850))*OFFSET($G1827, -$E1831, $E1832)/(OFFSET($G1825, -$E1831, $E1832))),0), OFFSET($G1824, -$E1831, $E1832)-SUM($G1850:CD1850))))","v":0}]
[null,null,null,null,{"$f":"E1807+1","v":38},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1857)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1857)-INDEX('TAB input'!H$72:H$121, $E1857)-INDEX('TAB input'!H$126:H$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E1857)-INDEX('TAB input'!I$72:I$121, $E1857)-INDEX('TAB input'!I$126:I$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1857)-INDEX('TAB input'!J$72:J$121, $E1857)-INDEX('TAB input'!J$126:J$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1857)-INDEX('TAB input'!K$72:K$121, $E1857)-INDEX('TAB input'!K$126:K$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1857)-INDEX('TAB input'!L$72:L$121, $E1857)-INDEX('TAB input'!L$126:L$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1857)-INDEX('TAB input'!M$72:M$121, $E1857)-INDEX('TAB input'!M$126:M$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1857)-INDEX('TAB input'!N$72:N$121, $E1857)-INDEX('TAB input'!N$126:N$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1857)-INDEX('TAB input'!O$72:O$121, $E1857)-INDEX('TAB input'!O$126:O$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1857)-INDEX('TAB input'!P$72:P$121, $E1857)-INDEX('TAB input'!P$126:P$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1857)-INDEX('TAB input'!Q$72:Q$121, $E1857)-INDEX('TAB input'!Q$126:Q$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1857)-INDEX('TAB input'!R$72:R$121, $E1857)-INDEX('TAB input'!R$126:R$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1857)-INDEX('TAB input'!S$72:S$121, $E1857)-INDEX('TAB input'!S$126:S$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1857)-INDEX('TAB input'!T$72:T$121, $E1857)-INDEX('TAB input'!T$126:T$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1857)-INDEX('TAB input'!U$72:U$121, $E1857)-INDEX('TAB input'!U$126:U$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1857)-INDEX('TAB input'!V$72:V$121, $E1857)-INDEX('TAB input'!V$126:V$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1857)-INDEX('TAB input'!W$72:W$121, $E1857)-INDEX('TAB input'!W$126:W$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1857)-INDEX('TAB input'!X$72:X$121, $E1857)-INDEX('TAB input'!X$126:X$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1857)-INDEX('TAB input'!Y$72:Y$121, $E1857)-INDEX('TAB input'!Y$126:Y$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1857)-INDEX('TAB input'!Z$72:Z$121, $E1857)-INDEX('TAB input'!Z$126:Z$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1857)-INDEX('TAB input'!AA$72:AA$121, $E1857)-INDEX('TAB input'!AA$126:AA$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1857)-INDEX('TAB input'!AB$72:AB$121, $E1857)-INDEX('TAB input'!AB$126:AB$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1857)-INDEX('TAB input'!AC$72:AC$121, $E1857)-INDEX('TAB input'!AC$126:AC$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1857)-INDEX('TAB input'!AD$72:AD$121, $E1857)-INDEX('TAB input'!AD$126:AD$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1857)-INDEX('TAB input'!AE$72:AE$121, $E1857)-INDEX('TAB input'!AE$126:AE$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1857)-INDEX('TAB input'!AF$72:AF$121, $E1857)-INDEX('TAB input'!AF$126:AF$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1857)-INDEX('TAB input'!AG$72:AG$121, $E1857)-INDEX('TAB input'!AG$126:AG$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1857)-INDEX('TAB input'!AH$72:AH$121, $E1857)-INDEX('TAB input'!AH$126:AH$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1857)-INDEX('TAB input'!AI$72:AI$121, $E1857)-INDEX('TAB input'!AI$126:AI$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1857)-INDEX('TAB input'!AJ$72:AJ$121, $E1857)-INDEX('TAB input'!AJ$126:AJ$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1857)-INDEX('TAB input'!AK$72:AK$121, $E1857)-INDEX('TAB input'!AK$126:AK$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1857)-INDEX('TAB input'!AL$72:AL$121, $E1857)-INDEX('TAB input'!AL$126:AL$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1857)-INDEX('TAB input'!AM$72:AM$121, $E1857)-INDEX('TAB input'!AM$126:AM$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1857)-INDEX('TAB input'!AN$72:AN$121, $E1857)-INDEX('TAB input'!AN$126:AN$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1857)-INDEX('TAB input'!AO$72:AO$121, $E1857)-INDEX('TAB input'!AO$126:AO$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1857)-INDEX('TAB input'!AP$72:AP$121, $E1857)-INDEX('TAB input'!AP$126:AP$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1857)-INDEX('TAB input'!AQ$72:AQ$121, $E1857)-INDEX('TAB input'!AQ$126:AQ$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1857)-INDEX('TAB input'!AR$72:AR$121, $E1857)-INDEX('TAB input'!AR$126:AR$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1857)-INDEX('TAB input'!AS$72:AS$121, $E1857)-INDEX('TAB input'!AS$126:AS$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1857)-INDEX('TAB input'!AT$72:AT$121, $E1857)-INDEX('TAB input'!AT$126:AT$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1857)-INDEX('TAB input'!AU$72:AU$121, $E1857)-INDEX('TAB input'!AU$126:AU$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1857)-INDEX('TAB input'!AV$72:AV$121, $E1857)-INDEX('TAB input'!AV$126:AV$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1857)-INDEX('TAB input'!AW$72:AW$121, $E1857)-INDEX('TAB input'!AW$126:AW$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1857)-INDEX('TAB input'!AX$72:AX$121, $E1857)-INDEX('TAB input'!AX$126:AX$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1857)-INDEX('TAB input'!AY$72:AY$121, $E1857)-INDEX('TAB input'!AY$126:AY$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1857)-INDEX('TAB input'!AZ$72:AZ$121, $E1857)-INDEX('TAB input'!AZ$126:AZ$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1857)-INDEX('TAB input'!BA$72:BA$121, $E1857)-INDEX('TAB input'!BA$126:BA$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1857)-INDEX('TAB input'!BB$72:BB$121, $E1857)-INDEX('TAB input'!BB$126:BB$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1857)-INDEX('TAB input'!BC$72:BC$121, $E1857)-INDEX('TAB input'!BC$126:BC$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1857)-INDEX('TAB input'!BD$72:BD$121, $E1857)-INDEX('TAB input'!BD$126:BD$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1857)-INDEX('TAB input'!BE$72:BE$121, $E1857)-INDEX('TAB input'!BE$126:BE$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1857)-INDEX('TAB input'!BF$72:BF$121, $E1857)-INDEX('TAB input'!BF$126:BF$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1857)-INDEX('TAB input'!BG$72:BG$121, $E1857)-INDEX('TAB input'!BG$126:BG$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1857)-INDEX('TAB input'!BH$72:BH$121, $E1857)-INDEX('TAB input'!BH$126:BH$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1857)-INDEX('TAB input'!BI$72:BI$121, $E1857)-INDEX('TAB input'!BI$126:BI$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1857)-INDEX('TAB input'!BJ$72:BJ$121, $E1857)-INDEX('TAB input'!BJ$126:BJ$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1857)-INDEX('TAB input'!BK$72:BK$121, $E1857)-INDEX('TAB input'!BK$126:BK$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1857)-INDEX('TAB input'!BL$72:BL$121, $E1857)-INDEX('TAB input'!BL$126:BL$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1857)-INDEX('TAB input'!BM$72:BM$121, $E1857)-INDEX('TAB input'!BM$126:BM$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1857)-INDEX('TAB input'!BN$72:BN$121, $E1857)-INDEX('TAB input'!BN$126:BN$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1857)-INDEX('TAB input'!BO$72:BO$121, $E1857)-INDEX('TAB input'!BO$126:BO$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1857)-INDEX('TAB input'!BP$72:BP$121, $E1857)-INDEX('TAB input'!BP$126:BP$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1857)-INDEX('TAB input'!BQ$72:BQ$121, $E1857)-INDEX('TAB input'!BQ$126:BQ$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1857)-INDEX('TAB input'!BR$72:BR$121, $E1857)-INDEX('TAB input'!BR$126:BR$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1857)-INDEX('TAB input'!BS$72:BS$121, $E1857)-INDEX('TAB input'!BS$126:BS$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1857)-INDEX('TAB input'!BT$72:BT$121, $E1857)-INDEX('TAB input'!BT$126:BT$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1857)-INDEX('TAB input'!BU$72:BU$121, $E1857)-INDEX('TAB input'!BU$126:BU$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E1857)-INDEX('TAB input'!BV$72:BV$121, $E1857)-INDEX('TAB input'!BV$126:BV$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E1857)-INDEX('TAB input'!BW$72:BW$121, $E1857)-INDEX('TAB input'!BW$126:BW$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E1857)-INDEX('TAB input'!BX$72:BX$121, $E1857)-INDEX('TAB input'!BX$126:BX$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E1857)-INDEX('TAB input'!BY$72:BY$121, $E1857)-INDEX('TAB input'!BY$126:BY$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E1857)-INDEX('TAB input'!BZ$72:BZ$121, $E1857)-INDEX('TAB input'!BZ$126:BZ$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E1857)-INDEX('TAB input'!CA$72:CA$121, $E1857)-INDEX('TAB input'!CA$126:CA$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E1857)-INDEX('TAB input'!CB$72:CB$121, $E1857)-INDEX('TAB input'!CB$126:CB$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E1857)-INDEX('TAB input'!CC$72:CC$121, $E1857)-INDEX('TAB input'!CC$126:CC$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E1857)-INDEX('TAB input'!CD$72:CD$121, $E1857)-INDEX('TAB input'!CD$126:CD$175, $E1857)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E1857)-INDEX('TAB input'!CE$72:CE$121, $E1857)-INDEX('TAB input'!CE$126:CE$175, $E1857)","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1874)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>N$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:M1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>M$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:M1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:M1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>O$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:N1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>N$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:N1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:N1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>P$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:O1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>O$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:O1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:O1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>Q$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:P1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>P$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:P1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:P1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>R$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:Q1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>Q$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:Q1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:Q1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>S$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:R1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>R$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:R1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:R1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>T$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:S1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>S$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:S1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:S1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>U$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:T1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>T$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:T1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:T1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>V$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:U1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>U$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:U1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:U1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>W$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:V1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>V$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:V1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:V1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>X$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:W1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>W$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:W1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:W1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>Y$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:X1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>X$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:X1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:X1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>Z$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:Y1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>Y$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:Y1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:Y1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AA$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:Z1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>Z$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:Z1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:Z1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AB$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AA1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AA$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AA1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AA1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AC$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AB1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AB$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AB1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AB1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AD$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AC1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AC$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AC1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AC1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AE$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AD1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AD$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AD1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AD1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AF$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AE1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AE$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AE1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AE1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AG$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AF1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AF$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AF1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AF1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AH$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AG1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AG$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AG1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AG1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AI$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AH1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AH$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AH1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AH1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AJ$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AI1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AI$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AI1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AI1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AK$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AJ1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AJ$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AJ1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AJ1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AL$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AK1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AK$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AK1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AK1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AM$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AL1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AL$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AL1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AL1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AN$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AM1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AM$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AM1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AM1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AO$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AN1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AN$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AN1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AN1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AP$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AO1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AO$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AO1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AO1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AQ$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AP1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AP$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AP1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AP1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AR$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AQ1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AQ$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AQ1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AQ1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AS$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AR1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AR$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AR1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AR1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AT$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AS1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AS$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AS1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AS1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AU$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AT1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AT$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AT1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AT1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AV$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AU1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AU$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AU1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AU1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AW$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AV1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AV$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AV1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AV1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AX$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AW1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AW$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AW1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AW1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AY$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AX1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AX$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AX1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AX1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>AZ$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AY1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AY$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AY1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AY1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BA$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AZ1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>AZ$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AZ1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:AZ1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BB$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BA1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BA$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BA1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BA1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BC$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BB1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BB$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BB1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BB1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BD$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BC1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BC$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BC1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BC1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BE$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BD1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BD$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BD1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BD1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BF$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BE1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BE$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BE1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BE1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BG$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BF1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BF$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BF1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BF1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BH$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BG1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BG$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BG1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BG1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BI$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BH1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BH$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BH1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BH1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BJ$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BI1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BI$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BI1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BI1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BK$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BJ1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BJ$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BJ1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BJ1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BL$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BK1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BK$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BK1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BK1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BM$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BL1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BL$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BL1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BL1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BN$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BM1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BM$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BM1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BM1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BO$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BN1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BN$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BN1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BN1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BP$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BO1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BO$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BO1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BO1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BQ$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BP1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BP$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BP1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BP1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BR$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BQ1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BQ$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BQ1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BQ1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BS$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BR1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BR$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BR1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BR1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BT$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BS1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BS$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BS1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BS1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BU$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BT1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BT$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BT1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BT1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BV$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BU1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BU$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BU1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BU1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BW$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BV1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BV$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BV1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BV1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BX$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BW1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BW$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BW1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BW1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BY$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BX1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BX$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BX1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BX1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>BZ$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BY1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BY$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BY1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BY1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>CA$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BZ1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>BZ$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BZ1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:BZ1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>CB$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:CA1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>CA$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:CA1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:CA1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>CC$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:CB1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>CB$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:CB1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:CB1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>CD$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:CC1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>CC$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:CC1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:CC1874))))","v":0},{"$f":"IF(OFFSET($G1864, -$E1874, $E1874)=\"n/a\",0,IF(OFFSET($G1871, -$E1874, $E1874)=\"SL\",\nIF(OFFSET($G1864,-$E1874,$E1874)+$E1874>CE$5,IFERROR((OFFSET($G1863,-$E1874,$E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:CD1874)),\nIF(OFFSET($G1865,-$E1874,$E1874)+$E1874>CD$5,IFERROR(((OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:CD1874))*OFFSET($G1870, -$E1874, $E1874)/(OFFSET($G1864,-$E1874,$E1874))),0),OFFSET($G1863,-$E1874,$E1874)-SUM($G1874:CD1874))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1875)","v":"Depreciation of asset adjustments - TAB 2015-16"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>O$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:N1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>N$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:N1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:N1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>P$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:O1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>O$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:O1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:O1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>Q$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:P1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>P$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:P1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:P1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>R$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:Q1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>Q$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:Q1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:Q1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>S$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:R1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>R$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:R1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:R1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>T$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:S1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>S$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:S1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:S1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>U$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:T1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>T$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:T1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:T1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>V$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:U1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>U$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:U1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:U1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>W$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:V1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>V$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:V1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:V1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>X$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:W1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>W$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:W1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:W1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>Y$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:X1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>X$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:X1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:X1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>Z$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:Y1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>Y$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:Y1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:Y1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AA$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:Z1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>Z$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:Z1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:Z1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AB$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AA1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AA$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AA1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AA1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AC$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AB1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AB$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AB1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AB1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AD$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AC1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AC$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AC1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AC1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AE$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AD1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AD$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AD1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AD1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AF$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AE1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AE$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AE1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AE1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AG$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AF1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AF$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AF1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AF1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AH$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AG1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AG$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AG1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AG1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AI$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AH1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AH$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AH1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AH1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AJ$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AI1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AI$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AI1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AI1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AK$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AJ1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AJ$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AJ1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AJ1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AL$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AK1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AK$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AK1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AK1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AM$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AL1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AL$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AL1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AL1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AN$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AM1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AM$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AM1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AM1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AO$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AN1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AN$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AN1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AN1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AP$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AO1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AO$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AO1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AO1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AQ$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AP1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AP$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AP1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AP1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AR$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AQ1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AQ$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AQ1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AQ1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AS$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AR1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AR$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AR1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AR1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AT$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AS1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AS$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AS1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AS1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AU$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AT1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AT$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AT1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AT1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AV$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AU1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AU$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AU1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AU1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AW$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AV1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AV$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AV1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AV1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AX$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AW1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AW$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AW1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AW1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AY$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AX1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AX$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AX1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AX1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>AZ$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AY1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AY$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AY1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AY1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BA$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AZ1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>AZ$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AZ1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:AZ1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BB$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BA1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BA$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BA1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BA1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BC$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BB1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BB$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BB1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BB1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BD$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BC1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BC$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BC1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BC1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BE$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BD1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BD$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BD1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BD1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BF$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BE1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BE$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BE1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BE1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BG$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BF1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BF$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BF1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BF1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BH$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BG1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BG$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BG1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BG1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BI$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BH1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BH$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BH1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BH1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BJ$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BI1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BI$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BI1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BI1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BK$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BJ1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BJ$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BJ1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BJ1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BL$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BK1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BK$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BK1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BK1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BM$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BL1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BL$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BL1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BL1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BN$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BM1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BM$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BM1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BM1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BO$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BN1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BN$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BN1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BN1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BP$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BO1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BO$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BO1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BO1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BQ$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BP1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BP$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BP1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BP1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BR$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BQ1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BQ$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BQ1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BQ1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BS$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BR1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BR$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BR1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BR1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BT$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BS1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BS$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BS1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BS1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BU$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BT1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BT$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BT1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BT1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BV$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BU1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BU$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BU1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BU1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BW$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BV1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BV$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BV1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BV1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BX$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BW1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BW$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BW1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BW1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BY$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BX1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BX$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BX1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BX1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>BZ$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BY1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BY$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BY1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BY1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>CA$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BZ1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>BZ$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BZ1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:BZ1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>CB$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:CA1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>CA$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:CA1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:CA1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>CC$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:CB1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>CB$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:CB1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:CB1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>CD$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:CC1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>CC$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:CC1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:CC1893))))","v":0},{"$f":"IF(OFFSET($G1868, -$E1874, $E1875)=\"n/a\", 0, IF(OFFSET($G1871, -$E1874, $E1875)=\"SL\",\nIF(OFFSET($G1868, -$E1874, $E1875)+$E1875>CE$5, IFERROR((OFFSET($G1867, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))), 0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:CD1893)),\nIF(OFFSET($G1869, -$E1874, $E1875)+$E1875>CD$5, IFERROR(((OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:CD1893))*OFFSET($G1870, -$E1874, $E1875)/(OFFSET($G1868, -$E1874, $E1875))),0), OFFSET($G1867, -$E1874, $E1875)-SUM($G1893:CD1893))))","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>H$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:G1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>G$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:G1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:G1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>I$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:H1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>H$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:H1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:H1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>J$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:I1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>I$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:I1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:I1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>K$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:J1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>J$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:J1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:J1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>L$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:K1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>K$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:K1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:K1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>M$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:L1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>L$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:L1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:L1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>N$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:M1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>M$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:M1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:M1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>O$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:N1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>N$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:N1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:N1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>P$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:O1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>O$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:O1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:O1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>Q$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:P1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>P$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:P1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:P1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>R$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:Q1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>Q$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:Q1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:Q1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>S$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:R1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>R$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:R1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:R1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>T$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:S1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>S$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:S1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:S1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>U$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:T1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>T$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:T1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:T1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>V$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:U1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>U$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:U1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:U1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>W$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:V1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>V$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:V1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:V1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>X$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:W1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>W$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:W1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:W1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>Y$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:X1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>X$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:X1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:X1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>Z$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:Y1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>Y$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:Y1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:Y1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AA$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:Z1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>Z$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:Z1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:Z1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AB$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AA1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AA$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AA1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AA1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AC$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AB1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AB$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AB1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AB1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AD$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AC1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AC$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AC1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AC1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AE$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AD1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AD$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AD1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AD1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AF$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AE1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AE$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AE1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AE1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AG$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AF1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AF$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AF1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AF1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AH$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AG1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AG$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AG1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AG1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AI$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AH1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AH$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AH1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AH1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AJ$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AI1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AI$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AI1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AI1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AK$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AJ1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AJ$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AJ1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AJ1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AL$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AK1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AK$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AK1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AK1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AM$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AL1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AL$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AL1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AL1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AN$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AM1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AM$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AM1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AM1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AO$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AN1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AN$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AN1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AN1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AP$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AO1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AO$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AO1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AO1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AQ$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AP1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AP$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AP1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AP1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AR$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AQ1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AQ$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AQ1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AQ1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AS$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AR1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AR$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AR1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AR1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AT$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AS1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AS$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AS1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AS1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AU$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AT1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AT$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AT1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AT1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AV$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AU1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AU$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AU1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AU1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AW$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AV1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AV$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AV1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AV1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AX$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AW1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AW$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AW1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AW1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AY$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AX1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AX$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AX1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AX1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AZ$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AY1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AY$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AY1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AY1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BA$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AZ1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>AZ$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AZ1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:AZ1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BB$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BA1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BA$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BA1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BA1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BC$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BB1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BB$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BB1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BB1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BD$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BC1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BC$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BC1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BC1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BE$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BD1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BD$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BD1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BD1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BF$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BE1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BE$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BE1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BE1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BG$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BF1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BF$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BF1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BF1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BH$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BG1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BG$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BG1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BG1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BI$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BH1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BH$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BH1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BH1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BJ$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BI1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BI$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BI1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BI1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BK$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BJ1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BJ$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BJ1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BJ1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BL$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BK1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BK$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BK1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BK1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BM$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BL1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BL$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BL1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BL1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BN$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BM1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BM$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BM1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BM1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BO$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BN1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BN$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BN1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BN1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BP$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BO1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BO$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BO1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BO1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BQ$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BP1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BP$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BP1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BP1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BR$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BQ1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BQ$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BQ1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BQ1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BS$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BR1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BR$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BR1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BR1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BT$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BS1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BS$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BS1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BS1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BU$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BT1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BT$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BT1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BT1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BV$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BU1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BU$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BU1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BU1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BW$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BV1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BV$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BV1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BV1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BX$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BW1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BW$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BW1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BW1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BY$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BX1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BX$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BX1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BX1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BZ$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BY1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BY$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BY1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BY1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>CA$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BZ1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>BZ$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BZ1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:BZ1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>CB$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:CA1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>CA$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:CA1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:CA1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>CC$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:CB1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>CB$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:CB1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:CB1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>CD$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:CC1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>CC$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:CC1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:CC1918))))","v":0},{"$f":"IF(OFFSET($G1908, -$E1918, $E1918)=\"n/a\",0,IF(OFFSET($G1915, -$E1918, $E1918)=\"SL\",\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>CE$5,IFERROR((OFFSET($G1907,-$E1918,$E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:CD1918)),\nIF(OFFSET($G1908,-$E1918,$E1918)+$E1918>CD$5,IFERROR(((OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:CD1918))*OFFSET($G1914, -$E1918, $E1918)/(OFFSET($G1908,-$E1918,$E1918))),0),OFFSET($G1907,-$E1918,$E1918)-SUM($G1918:CD1918))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1919)","v":"Depreciation of asset adjustments - TAB 2009-10"},null,null,{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>I$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:H1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>H$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:H1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:H1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>J$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:I1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>I$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:I1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:I1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>K$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:J1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>J$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:J1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:J1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>L$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:K1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>K$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:K1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:K1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>M$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:L1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>L$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:L1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:L1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>N$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:M1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>M$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:M1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:M1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>O$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:N1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>N$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:N1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:N1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>P$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:O1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>O$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:O1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:O1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>Q$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:P1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>P$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:P1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:P1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>R$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:Q1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>Q$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:Q1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:Q1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>S$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:R1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>R$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:R1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:R1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>T$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:S1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>S$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:S1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:S1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>U$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:T1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>T$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:T1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:T1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>V$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:U1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>U$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:U1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:U1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>W$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:V1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>V$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:V1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:V1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>X$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:W1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>W$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:W1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:W1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>Y$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:X1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>X$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:X1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:X1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>Z$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:Y1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>Y$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:Y1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:Y1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AA$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:Z1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>Z$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:Z1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:Z1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AB$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AA1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AA$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AA1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AA1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AC$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AB1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AB$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AB1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AB1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AD$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AC1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AC$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AC1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AC1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AE$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AD1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AD$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AD1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AD1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AF$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AE1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AE$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AE1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AE1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AG$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AF1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AF$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AF1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AF1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AH$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AG1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AG$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AG1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AG1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AI$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AH1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AH$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AH1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AH1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AJ$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AI1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AI$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AI1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AI1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AK$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AJ1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AJ$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AJ1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AJ1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AL$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AK1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AK$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AK1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AK1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AM$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AL1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AL$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AL1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AL1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AN$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AM1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AM$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AM1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AM1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AO$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AN1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AN$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AN1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AN1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AP$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AO1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AO$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AO1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AO1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AQ$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AP1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AP$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AP1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AP1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AR$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AQ1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AQ$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AQ1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AQ1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AS$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AR1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AR$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AR1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AR1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AT$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AS1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AS$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AS1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AS1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AU$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AT1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AT$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AT1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AT1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AV$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AU1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AU$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AU1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AU1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AW$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AV1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AV$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AV1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AV1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AX$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AW1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AW$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AW1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AW1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AY$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AX1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AX$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AX1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AX1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>AZ$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AY1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AY$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AY1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AY1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BA$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AZ1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>AZ$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AZ1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:AZ1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BB$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BA1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BA$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BA1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BA1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BC$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BB1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BB$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BB1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BB1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BD$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BC1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BC$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BC1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BC1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BE$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BD1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BD$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BD1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BD1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BF$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BE1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BE$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BE1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BE1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BG$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BF1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BF$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BF1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BF1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BH$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BG1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BG$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BG1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BG1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BI$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BH1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BH$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BH1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BH1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BJ$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BI1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BI$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BI1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BI1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BK$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BJ1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BJ$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BJ1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BJ1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BL$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BK1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BK$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BK1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BK1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BM$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BL1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BL$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BL1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BL1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BN$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BM1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BM$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BM1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BM1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BO$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BN1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BN$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BN1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BN1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BP$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BO1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BO$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BO1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BO1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BQ$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BP1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BP$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BP1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BP1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BR$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BQ1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BQ$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BQ1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BQ1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BS$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BR1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BR$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BR1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BR1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BT$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BS1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BS$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BS1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BS1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BU$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BT1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BT$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BT1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BT1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BV$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BU1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BU$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BU1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BU1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BW$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BV1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BV$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BV1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BV1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BX$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BW1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BW$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BW1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BW1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BY$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BX1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BX$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BX1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BX1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>BZ$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BY1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BY$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BY1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BY1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>CA$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BZ1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>BZ$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BZ1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:BZ1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>CB$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:CA1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>CA$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:CA1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:CA1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>CC$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:CB1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>CB$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:CB1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:CB1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>CD$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:CC1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>CC$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:CC1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:CC1937))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1918, $E1919)=\"n/a\", 0, IF(OFFSET($G1915, -$E1918, $E1919)=\"SL\",\nIF(OFFSET($G1912, -$E1918, $E1919)+$E1919>CE$5, IFERROR((OFFSET($G1911, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))), 0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:CD1937)),\nIF(OFFSET($G1913, -$E1918, $E1919)+$E1919>CD$5, IFERROR(((OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:CD1937))*OFFSET($G1914, -$E1918, $E1919)/(OFFSET($G1912, -$E1918, $E1919))),0), OFFSET($G1911, -$E1918, $E1919)-SUM($G1937:CD1937))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1957","v":"Asset class 40"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1957, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1980)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>T$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:S1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>S$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:S1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:S1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>U$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:T1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>T$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:T1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:T1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>V$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:U1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>U$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:U1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:U1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>W$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:V1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>V$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:V1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:V1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>X$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:W1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>W$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:W1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:W1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>Y$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:X1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>X$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:X1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:X1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>Z$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:Y1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>Y$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:Y1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:Y1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AA$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:Z1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>Z$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:Z1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:Z1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AB$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AA1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AA$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AA1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AA1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AC$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AB1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AB$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AB1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AB1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AD$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AC1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AC$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AC1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AC1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AE$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AD1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AD$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AD1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AD1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AF$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AE1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AE$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AE1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AE1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AG$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AF1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AF$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AF1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AF1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AH$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AG1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AG$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AG1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AG1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AI$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AH1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AH$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AH1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AH1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AJ$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AI1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AI$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AI1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AI1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AK$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AJ1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AJ$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AJ1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AJ1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AL$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AK1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AK$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AK1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AK1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AM$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AL1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AL$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AL1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AL1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AN$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AM1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AM$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AM1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AM1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AO$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AN1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AN$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AN1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AN1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AP$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AO1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AO$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AO1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AO1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AQ$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AP1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AP$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AP1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AP1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AR$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AQ1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AQ$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AQ1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AQ1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AS$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AR1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AR$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AR1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AR1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AT$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AS1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AS$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AS1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AS1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AU$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AT1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AT$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AT1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AT1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AV$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AU1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AU$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AU1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AU1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AW$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AV1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AV$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AV1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AV1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AX$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AW1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AW$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AW1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AW1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AY$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AX1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AX$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AX1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AX1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>AZ$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AY1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AY$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AY1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AY1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BA$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AZ1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>AZ$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AZ1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:AZ1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BB$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BA1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BA$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BA1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BA1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BC$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BB1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BB$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BB1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BB1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BD$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BC1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BC$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BC1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BC1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BE$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BD1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BD$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BD1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BD1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BF$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BE1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BE$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BE1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BE1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BG$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BF1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BF$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BF1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BF1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BH$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BG1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BG$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BG1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BG1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BI$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BH1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BH$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BH1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BH1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BJ$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BI1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BI$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BI1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BI1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BK$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BJ1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BJ$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BJ1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BJ1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BL$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BK1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BK$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BK1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BK1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BM$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BL1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BL$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BL1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BL1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BN$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BM1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BM$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BM1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BM1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BO$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BN1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BN$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BN1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BN1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BP$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BO1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BO$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BO1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BO1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BQ$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BP1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BP$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BP1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BP1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BR$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BQ1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BQ$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BQ1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BQ1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BS$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BR1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BR$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BR1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BR1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BT$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BS1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BS$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BS1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BS1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BU$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BT1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BT$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BT1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BT1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BV$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BU1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BU$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BU1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BU1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BW$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BV1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BV$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BV1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BV1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BX$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BW1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BW$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BW1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BW1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BY$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BX1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BX$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BX1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BX1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>BZ$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BY1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BY$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BY1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BY1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>CA$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BZ1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>BZ$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BZ1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:BZ1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>CB$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:CA1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>CA$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:CA1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:CA1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>CC$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:CB1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>CB$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:CB1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:CB1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>CD$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:CC1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>CC$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:CC1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:CC1980))))","v":0},{"$f":"IF(OFFSET($G1970, -$E1980, $E1980)=\"n/a\",0,IF(OFFSET($G1977, -$E1980, $E1980)=\"SL\",\nIF(OFFSET($G1970,-$E1980,$E1980)+$E1980>CE$5,IFERROR((OFFSET($G1969,-$E1980,$E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:CD1980)),\nIF(OFFSET($G1971,-$E1980,$E1980)+$E1980>CD$5,IFERROR(((OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:CD1980))*OFFSET($G1976, -$E1980, $E1980)/(OFFSET($G1970,-$E1980,$E1980))),0),OFFSET($G1969,-$E1980,$E1980)-SUM($G1980:CD1980))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1981)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>U$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:T1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>T$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:T1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:T1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>V$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:U1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>U$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:U1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:U1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>W$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:V1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>V$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:V1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:V1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>X$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:W1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>W$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:W1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:W1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>Y$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:X1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>X$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:X1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:X1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>Z$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:Y1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>Y$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:Y1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:Y1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AA$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:Z1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>Z$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:Z1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:Z1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AB$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AA1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AA$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AA1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AA1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AC$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AB1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AB$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AB1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AB1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AD$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AC1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AC$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AC1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AC1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AE$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AD1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AD$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AD1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AD1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AF$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AE1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AE$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AE1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AE1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AG$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AF1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AF$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AF1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AF1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AH$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AG1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AG$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AG1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AG1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AI$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AH1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AH$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AH1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AH1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AJ$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AI1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AI$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AI1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AI1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AK$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AJ1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AJ$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AJ1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AJ1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AL$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AK1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AK$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AK1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AK1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AM$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AL1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AL$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AL1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AL1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AN$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AM1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AM$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AM1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AM1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AO$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AN1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AN$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AN1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AN1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AP$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AO1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AO$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AO1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AO1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AQ$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AP1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AP$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AP1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AP1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AR$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AQ1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AQ$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AQ1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AQ1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AS$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AR1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AR$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AR1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AR1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AT$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AS1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AS$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AS1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AS1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AU$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AT1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AT$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AT1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AT1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AV$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AU1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AU$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AU1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AU1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AW$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AV1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AV$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AV1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AV1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AX$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AW1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AW$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AW1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AW1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AY$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AX1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AX$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AX1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AX1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>AZ$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AY1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AY$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AY1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AY1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BA$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AZ1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>AZ$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AZ1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:AZ1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BB$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BA1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BA$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BA1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BA1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BC$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BB1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BB$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BB1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BB1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BD$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BC1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BC$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BC1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BC1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BE$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BD1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BD$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BD1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BD1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BF$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BE1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BE$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BE1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BE1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BG$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BF1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BF$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BF1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BF1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BH$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BG1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BG$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BG1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BG1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BI$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BH1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BH$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BH1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BH1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BJ$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BI1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BI$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BI1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BI1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BK$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BJ1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BJ$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BJ1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BJ1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BL$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BK1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BK$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BK1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BK1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BM$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BL1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BL$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BL1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BL1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BN$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BM1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BM$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BM1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BM1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BO$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BN1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BN$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BN1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BN1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BP$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BO1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BO$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BO1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BO1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BQ$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BP1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BP$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BP1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BP1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BR$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BQ1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BQ$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BQ1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BQ1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BS$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BR1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BR$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BR1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BR1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BT$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BS1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BS$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BS1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BS1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BU$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BT1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BT$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BT1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BT1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BV$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BU1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BU$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BU1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BU1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BW$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BV1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BV$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BV1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BV1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BX$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BW1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BW$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BW1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BW1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BY$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BX1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BX$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BX1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BX1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>BZ$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BY1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BY$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BY1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BY1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>CA$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BZ1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>BZ$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BZ1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:BZ1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>CB$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:CA1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>CA$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:CA1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:CA1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>CC$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:CB1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>CB$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:CB1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:CB1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>CD$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:CC1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>CC$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:CC1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:CC1999))))","v":0},{"$f":"IF(OFFSET($G1974, -$E1980, $E1981)=\"n/a\", 0, IF(OFFSET($G1977, -$E1980, $E1981)=\"SL\",\nIF(OFFSET($G1974, -$E1980, $E1981)+$E1981>CE$5, IFERROR((OFFSET($G1973, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))), 0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:CD1999)),\nIF(OFFSET($G1975, -$E1980, $E1981)+$E1981>CD$5, IFERROR(((OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:CD1999))*OFFSET($G1976, -$E1980, $E1981)/(OFFSET($G1974, -$E1980, $E1981))),0), OFFSET($G1973, -$E1980, $E1981)-SUM($G1999:CD1999))))","v":0}]
[]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2029)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>S$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:R2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>R$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:R2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:R2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>T$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:S2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>S$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:S2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:S2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>U$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:T2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>T$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:T2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:T2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>V$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:U2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>U$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:U2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:U2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>W$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:V2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>V$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:V2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:V2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>X$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:W2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>W$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:W2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:W2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>Y$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:X2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>X$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:X2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:X2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>Z$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:Y2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>Y$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:Y2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:Y2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AA$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:Z2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>Z$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:Z2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:Z2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AB$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AA2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AA$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AA2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AA2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AC$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AB2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AB$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AB2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AB2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AD$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AC2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AC$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AC2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AC2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AE$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AD2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AD$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AD2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AD2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AF$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AE2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AE$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AE2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AE2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AG$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AF2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AF$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AF2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AF2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AH$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AG2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AG$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AG2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AG2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AI$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AH2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AH$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AH2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AH2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AJ$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AI2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AI$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AI2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AI2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AK$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AJ2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AJ$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AJ2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AJ2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AL$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AK2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AK$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AK2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AK2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AM$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AL2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AL$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AL2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AL2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AN$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AM2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AM$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AM2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AM2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AO$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AN2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AN$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AN2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AN2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AP$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AO2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AO$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AO2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AO2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AQ$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AP2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AP$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AP2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AP2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AR$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AQ2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AQ$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AQ2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AQ2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AS$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AR2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AR$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AR2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AR2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AT$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AS2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AS$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AS2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AS2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AU$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AT2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AT$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AT2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AT2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AV$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AU2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AU$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AU2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AU2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AW$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AV2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AV$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AV2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AV2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AX$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AW2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AW$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AW2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AW2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AY$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AX2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AX$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AX2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AX2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>AZ$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AY2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AY$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AY2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AY2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BA$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AZ2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AZ$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AZ2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:AZ2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BB$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BA2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BA$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BA2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BA2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BC$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BB2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BB$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BB2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BB2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BD$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BC2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BC$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BC2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BC2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BE$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BD2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BD$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BD2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BD2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BF$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BE2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BE$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BE2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BE2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BG$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BF2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BF$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BF2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BF2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BH$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BG2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BG$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BG2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BG2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BI$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BH2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BH$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BH2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BH2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BJ$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BI2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BI$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BI2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BI2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BK$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BJ2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BJ$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BJ2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BJ2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BL$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BK2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BK$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BK2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BK2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BM$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BL2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BL$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BL2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BL2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BN$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BM2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BM$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BM2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BM2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BO$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BN2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BN$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BN2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BN2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BP$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BO2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BO$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BO2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BO2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BQ$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BP2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BP$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BP2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BP2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BR$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BQ2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BQ$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BQ2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BQ2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BS$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BR2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BR$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BR2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BR2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BT$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BS2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BS$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BS2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BS2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BU$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BT2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BT$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BT2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BT2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BV$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BU2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BU$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BU2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BU2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BW$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BV2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BV$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BV2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BV2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BX$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BW2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BW$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BW2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BW2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BY$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BX2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BX$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BX2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BX2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>BZ$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BY2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BY$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BY2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BY2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>CA$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BZ2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BZ$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BZ2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:BZ2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>CB$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:CA2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>CA$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:CA2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:CA2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>CC$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:CB2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>CB$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:CB2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:CB2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>CD$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:CC2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>CC$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:CC2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:CC2029))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2026, -$E2029, $E2029)=\"SL\",\nIF(OFFSET($G2019,-$E2029,$E2029)+$E2029>CE$5,IFERROR((OFFSET($G2018,-$E2029,$E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:CD2029)),\nIF(OFFSET($G2020,-$E2029,$E2029)+$E2029>CD$5,IFERROR(((OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:CD2029))*OFFSET($G2025, -$E2029, $E2029)/(OFFSET($G2019,-$E2029,$E2029))),0),OFFSET($G2018,-$E2029,$E2029)-SUM($G2029:CD2029))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2024)","v":"Depreciation of asset adjustments - TAB 2014-15"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>N$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:M2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>M$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:M2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:M2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>O$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:N2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>N$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:N2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:N2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>P$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:O2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>O$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:O2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:O2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>Q$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:P2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>P$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:P2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:P2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>R$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:Q2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>Q$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:Q2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:Q2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>S$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:R2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>R$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:R2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:R2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>T$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:S2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>S$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:S2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:S2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>U$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:T2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>T$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:T2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:T2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>V$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:U2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>U$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:U2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:U2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>W$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:V2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>V$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:V2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:V2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>X$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:W2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>W$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:W2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:W2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>Y$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:X2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>X$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:X2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:X2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>Z$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:Y2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>Y$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:Y2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:Y2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AA$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:Z2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>Z$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:Z2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:Z2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AB$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AA2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AA$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AA2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AA2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AC$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AB2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AB$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AB2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AB2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AD$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AC2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AC$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AC2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AC2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AE$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AD2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AD$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AD2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AD2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AF$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AE2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AE$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AE2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AE2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AG$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AF2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AF$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AF2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AF2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AH$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AG2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AG$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AG2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AG2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AI$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AH2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AH$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AH2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AH2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AJ$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AI2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AI$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AI2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AI2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AK$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AJ2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AJ$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AJ2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AJ2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AL$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AK2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AK$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AK2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AK2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AM$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AL2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AL$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AL2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AL2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AN$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AM2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AM$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AM2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AM2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AO$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AN2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AN$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AN2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AN2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AP$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AO2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AO$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AO2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AO2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AQ$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AP2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AP$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AP2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AP2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AR$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AQ2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AQ$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AQ2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AQ2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AS$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AR2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AR$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AR2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AR2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AT$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AS2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AS$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AS2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AS2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AU$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AT2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AT$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AT2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AT2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AV$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AU2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AU$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AU2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AU2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AW$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AV2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AV$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AV2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AV2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AX$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AW2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AW$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AW2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AW2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AY$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AX2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AX$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AX2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AX2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>AZ$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AY2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AY$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AY2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AY2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BA$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AZ2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>AZ$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AZ2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:AZ2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BB$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BA2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BA$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BA2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BA2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BC$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BB2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BB$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BB2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BB2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BD$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BC2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BC$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BC2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BC2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BE$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BD2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BD$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BD2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BD2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BF$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BE2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BE$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BE2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BE2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BG$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BF2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BF$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BF2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BF2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BH$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BG2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BG$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BG2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BG2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BI$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BH2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BH$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BH2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BH2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BJ$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BI2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BI$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BI2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BI2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BK$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BJ2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BJ$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BJ2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BJ2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BL$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BK2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BK$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BK2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BK2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BM$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BL2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BL$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BL2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BL2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BN$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BM2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BM$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BM2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BM2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BO$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BN2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BN$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BN2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BN2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BP$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BO2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BO$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BO2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BO2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BQ$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BP2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BP$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BP2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BP2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BR$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BQ2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BQ$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BQ2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BQ2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BS$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BR2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BR$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BR2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BR2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BT$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BS2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BS$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BS2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BS2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BU$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BT2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BT$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BT2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BT2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BV$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BU2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BU$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BU2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BU2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BW$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BV2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BV$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BV2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BV2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BX$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BW2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BW$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BW2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BW2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BY$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BX2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BX$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BX2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BX2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>BZ$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BY2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BY$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BY2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BY2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>CA$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BZ2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>BZ$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BZ2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:BZ2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>CB$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:CA2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>CA$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:CA2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:CA2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>CC$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:CB2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>CB$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:CB2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:CB2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>CD$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:CC2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>CC$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:CC2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:CC2042))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2023, $E2024)=\"n/a\", 0, IF(OFFSET($G2020, -$E2023, $E2024)=\"SL\",\nIF(OFFSET($G2017, -$E2023, $E2024)+$E2024>CE$5, IFERROR((OFFSET($G2016, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))), 0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:CD2042)),\nIF(OFFSET($G2018, -$E2023, $E2024)+$E2024>CD$5, IFERROR(((OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:CD2042))*OFFSET($G2019, -$E2023, $E2024)/(OFFSET($G2017, -$E2023, $E2024))),0), OFFSET($G2016, -$E2023, $E2024)-SUM($G2042:CD2042))))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E2107)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E2107)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2128)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>R$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:Q2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>Q$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:Q2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:Q2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>S$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:R2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>R$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:R2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:R2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>T$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:S2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>S$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:S2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:S2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>U$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:T2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>T$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:T2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:T2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>V$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:U2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>U$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:U2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:U2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>W$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:V2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>V$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:V2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:V2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>X$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:W2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>W$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:W2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:W2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>Y$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:X2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>X$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:X2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:X2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>Z$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:Y2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>Y$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:Y2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:Y2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AA$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:Z2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>Z$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:Z2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:Z2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AB$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AA2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AA$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AA2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AA2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AC$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AB2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AB$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AB2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AB2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AD$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AC2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AC$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AC2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AC2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AE$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AD2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AD$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AD2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AD2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AF$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AE2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AE$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AE2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AE2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AG$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AF2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AF$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AF2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AF2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AH$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AG2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AG$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AG2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AG2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AI$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AH2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AH$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AH2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AH2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AJ$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AI2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AI$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AI2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AI2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AK$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AJ2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AJ$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AJ2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AJ2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AL$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AK2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AK$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AK2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AK2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AM$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AL2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AL$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AL2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AL2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AN$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AM2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AM$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AM2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AM2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AO$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AN2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AN$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AN2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AN2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AP$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AO2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AO$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AO2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AO2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AQ$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AP2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AP$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AP2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AP2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AR$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AQ2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AQ$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AQ2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AQ2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AS$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AR2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AR$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AR2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AR2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AT$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AS2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AS$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AS2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AS2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AU$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AT2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AT$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AT2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AT2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AV$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AU2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AU$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AU2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AU2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AW$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AV2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AV$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AV2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AV2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AX$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AW2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AW$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AW2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AW2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AY$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AX2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AX$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AX2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AX2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>AZ$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AY2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AY$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AY2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AY2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BA$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AZ2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>AZ$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AZ2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:AZ2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BB$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BA2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BA$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BA2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BA2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BC$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BB2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BB$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BB2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BB2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BD$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BC2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BC$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BC2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BC2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BE$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BD2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BD$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BD2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BD2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BF$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BE2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BE$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BE2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BE2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BG$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BF2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BF$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BF2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BF2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BH$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BG2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BG$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BG2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BG2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BI$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BH2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BH$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BH2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BH2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BJ$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BI2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BI$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BI2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BI2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BK$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BJ2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BJ$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BJ2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BJ2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BL$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BK2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BK$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BK2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BK2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BM$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BL2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BL$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BL2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BL2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BN$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BM2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BM$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BM2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BM2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BO$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BN2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BN$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BN2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BN2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BP$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BO2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BO$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BO2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BO2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BQ$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BP2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BP$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BP2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BP2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BR$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BQ2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BQ$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BQ2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BQ2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BS$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BR2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BR$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BR2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BR2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BT$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BS2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BS$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BS2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BS2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BU$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BT2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BT$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BT2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BT2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BV$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BU2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BU$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BU2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BU2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BW$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BV2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BV$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BV2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BV2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BX$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BW2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BW$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BW2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BW2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BY$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BX2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BX$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BX2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BX2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>BZ$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BY2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BY$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BY2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BY2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>CA$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BZ2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>BZ$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BZ2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:BZ2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>CB$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:CA2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>CA$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:CA2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:CA2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>CC$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:CB2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>CB$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:CB2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:CB2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>CD$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:CC2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>CC$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:CC2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:CC2128))))","v":0},{"$f":"IF(OFFSET($G2118, -$E2128, $E2128)=\"n/a\",0,IF(OFFSET($G2125, -$E2128, $E2128)=\"SL\",\nIF(OFFSET($G2118,-$E2128,$E2128)+$E2128>CE$5,IFERROR((OFFSET($G2117,-$E2128,$E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:CD2128)),\nIF(OFFSET($G2119,-$E2128,$E2128)+$E2128>CD$5,IFERROR(((OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:CD2128))*OFFSET($G2124, -$E2128, $E2128)/(OFFSET($G2118,-$E2128,$E2128))),0),OFFSET($G2117,-$E2128,$E2128)-SUM($G2128:CD2128))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2130)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>T$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:S2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>S$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:S2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:S2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>U$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:T2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>T$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:T2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:T2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>V$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:U2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>U$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:U2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:U2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>W$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:V2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>V$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:V2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:V2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>X$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:W2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>W$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:W2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:W2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>Y$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:X2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>X$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:X2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:X2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>Z$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:Y2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>Y$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:Y2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:Y2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AA$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:Z2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>Z$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:Z2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:Z2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AB$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AA2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AA$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AA2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AA2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AC$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AB2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AB$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AB2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AB2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AD$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AC2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AC$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AC2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AC2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AE$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AD2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AD$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AD2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AD2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AF$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AE2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AE$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AE2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AE2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AG$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AF2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AF$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AF2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AF2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AH$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AG2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AG$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AG2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AG2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AI$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AH2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AH$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AH2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AH2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AJ$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AI2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AI$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AI2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AI2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AK$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AJ2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AJ$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AJ2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AJ2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AL$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AK2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AK$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AK2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AK2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AM$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AL2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AL$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AL2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AL2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AN$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AM2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AM$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AM2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AM2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AO$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AN2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AN$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AN2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AN2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AP$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AO2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AO$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AO2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AO2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AQ$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AP2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AP$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AP2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AP2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AR$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AQ2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AQ$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AQ2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AQ2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AS$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AR2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AR$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AR2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AR2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AT$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AS2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AS$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AS2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AS2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AU$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AT2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AT$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AT2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AT2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AV$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AU2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AU$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AU2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AU2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AW$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AV2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AV$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AV2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AV2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AX$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AW2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AW$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AW2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AW2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AY$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AX2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AX$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AX2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AX2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>AZ$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AY2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AY$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AY2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AY2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BA$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AZ2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>AZ$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AZ2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:AZ2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BB$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BA2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BA$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BA2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BA2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BC$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BB2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BB$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BB2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BB2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BD$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BC2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BC$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BC2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BC2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BE$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BD2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BD$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BD2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BD2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BF$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BE2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BE$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BE2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BE2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BG$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BF2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BF$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BF2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BF2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BH$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BG2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BG$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BG2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BG2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BI$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BH2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BH$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BH2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BH2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BJ$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BI2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BI$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BI2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BI2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BK$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BJ2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BJ$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BJ2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BJ2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BL$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BK2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BK$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BK2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BK2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BM$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BL2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BL$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BL2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BL2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BN$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BM2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BM$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BM2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BM2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BO$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BN2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BN$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BN2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BN2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BP$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BO2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BO$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BO2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BO2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BQ$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BP2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BP$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BP2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BP2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BR$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BQ2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BQ$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BQ2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BQ2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BS$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BR2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BR$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BR2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BR2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BT$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BS2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BS$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BS2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BS2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BU$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BT2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BT$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BT2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BT2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BV$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BU2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BU$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BU2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BU2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BW$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BV2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BV$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BV2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BV2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BX$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BW2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BW$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BW2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BW2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BY$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BX2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BX$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BX2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BX2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>BZ$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BY2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BY$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BY2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BY2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>CA$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BZ2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>BZ$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BZ2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:BZ2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>CB$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:CA2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>CA$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:CA2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:CA2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>CC$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:CB2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>CB$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:CB2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:CB2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>CD$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:CC2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>CC$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:CC2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:CC2148))))","v":0},{"$f":"IF(OFFSET($G2123, -$E2129, $E2130)=\"n/a\", 0, IF(OFFSET($G2126, -$E2129, $E2130)=\"SL\",\nIF(OFFSET($G2123, -$E2129, $E2130)+$E2130>CE$5, IFERROR((OFFSET($G2122, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))), 0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:CD2148)),\nIF(OFFSET($G2124, -$E2129, $E2130)+$E2130>CD$5, IFERROR(((OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:CD2148))*OFFSET($G2125, -$E2129, $E2130)/(OFFSET($G2123, -$E2129, $E2130))),0), OFFSET($G2122, -$E2129, $E2130)-SUM($G2148:CD2148))))","v":0}]
[null,null,null,null,null,{"$f":"F2106&\" - tax depreciation\"","v":"0 - tax depreciation"},null,{"$f":"SUM(H2118:H2153)+H2110","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,{"$f":"SUM(AN2118:AN2153)+AN2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT2118:BT2153)+BT2110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2173)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>M$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:L2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>L$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:L2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:L2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>N$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:M2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>M$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:M2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:M2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>O$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:N2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>N$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:N2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:N2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>P$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:O2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>O$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:O2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:O2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>Q$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:P2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>P$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:P2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:P2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>R$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:Q2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>Q$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:Q2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:Q2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>S$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:R2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>R$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:R2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:R2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>T$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:S2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>S$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:S2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:S2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>U$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:T2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>T$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:T2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:T2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>V$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:U2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>U$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:U2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:U2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>W$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:V2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>V$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:V2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:V2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>X$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:W2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>W$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:W2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:W2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>Y$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:X2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>X$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:X2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:X2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>Z$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:Y2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>Y$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:Y2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:Y2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AA$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:Z2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>Z$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:Z2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:Z2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AB$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AA2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AA$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AA2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AA2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AC$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AB2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AB$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AB2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AB2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AD$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AC2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AC$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AC2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AC2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AE$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AD2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AD$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AD2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AD2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AF$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AE2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AE$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AE2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AE2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AG$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AF2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AF$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AF2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AF2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AH$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AG2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AG$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AG2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AG2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AI$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AH2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AH$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AH2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AH2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AJ$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AI2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AI$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AI2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AI2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AK$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AJ2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AJ$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AJ2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AJ2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AL$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AK2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AK$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AK2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AK2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AM$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AL2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AL$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AL2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AL2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AN$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AM2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AM$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AM2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AM2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AO$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AN2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AN$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AN2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AN2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AP$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AO2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AO$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AO2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AO2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AQ$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AP2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AP$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AP2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AP2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AR$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AQ2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AQ$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AQ2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AQ2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AS$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AR2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AR$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AR2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AR2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AT$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AS2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AS$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AS2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AS2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AU$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AT2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AT$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AT2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AT2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AV$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AU2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AU$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AU2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AU2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AW$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AV2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AV$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AV2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AV2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AX$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AW2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AW$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AW2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AW2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AY$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AX2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AX$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AX2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AX2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>AZ$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AY2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AY$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AY2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AY2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BA$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AZ2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>AZ$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AZ2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:AZ2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BB$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BA2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BA$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BA2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BA2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BC$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BB2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BB$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BB2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BB2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BD$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BC2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BC$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BC2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BC2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BE$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BD2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BD$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BD2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BD2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BF$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BE2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BE$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BE2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BE2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BG$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BF2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BF$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BF2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BF2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BH$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BG2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BG$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BG2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BG2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BI$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BH2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BH$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BH2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BH2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BJ$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BI2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BI$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BI2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BI2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BK$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BJ2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BJ$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BJ2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BJ2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BL$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BK2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BK$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BK2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BK2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BM$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BL2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BL$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BL2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BL2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BN$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BM2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BM$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BM2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BM2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BO$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BN2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BN$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BN2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BN2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BP$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BO2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BO$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BO2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BO2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BQ$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BP2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BP$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BP2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BP2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BR$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BQ2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BQ$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BQ2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BQ2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BS$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BR2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BR$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BR2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BR2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BT$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BS2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BS$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BS2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BS2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BU$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BT2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BT$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BT2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BT2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BV$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BU2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BU$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BU2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BU2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BW$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BV2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BV$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BV2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BV2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BX$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BW2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BW$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BW2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BW2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BY$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BX2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BX$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BX2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BX2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>BZ$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BY2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BY$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BY2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BY2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>CA$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BZ2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>BZ$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BZ2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:BZ2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>CB$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:CA2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>CA$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:CA2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:CA2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>CC$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:CB2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>CB$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:CB2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:CB2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>CD$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:CC2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>CC$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:CC2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:CC2173))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2173, $E2173)=\"n/a\",0,IF(OFFSET($G2170, -$E2173, $E2173)=\"SL\",\nIF(OFFSET($G2163,-$E2173,$E2173)+$E2173>CE$5,IFERROR((OFFSET($G2162,-$E2173,$E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:CD2173)),\nIF(OFFSET($G2164,-$E2173,$E2173)+$E2173>CD$5,IFERROR(((OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:CD2173))*OFFSET($G2169, -$E2173, $E2173)/(OFFSET($G2163,-$E2173,$E2173))),0),OFFSET($G2162,-$E2173,$E2173)-SUM($G2173:CD2173))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2180)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>T$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:S2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>S$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:S2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:S2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>U$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:T2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>T$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:T2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:T2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>V$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:U2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>U$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:U2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:U2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>W$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:V2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>V$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:V2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:V2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>X$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:W2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>W$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:W2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:W2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>Y$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:X2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>X$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:X2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:X2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>Z$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:Y2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>Y$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:Y2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:Y2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AA$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:Z2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>Z$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:Z2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:Z2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AB$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AA2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AA$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AA2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AA2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AC$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AB2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AB$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AB2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AB2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AD$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AC2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AC$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AC2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AC2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AE$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AD2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AD$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AD2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AD2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AF$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AE2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AE$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AE2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AE2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AG$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AF2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AF$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AF2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AF2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AH$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AG2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AG$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AG2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AG2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AI$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AH2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AH$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AH2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AH2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AJ$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AI2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AI$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AI2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AI2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AK$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AJ2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AJ$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AJ2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AJ2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AL$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AK2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AK$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AK2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AK2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AM$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AL2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AL$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AL2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AL2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AN$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AM2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AM$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AM2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AM2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AO$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AN2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AN$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AN2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AN2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AP$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AO2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AO$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AO2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AO2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AQ$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AP2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AP$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AP2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AP2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AR$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AQ2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AQ$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AQ2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AQ2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AS$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AR2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AR$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AR2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AR2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AT$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AS2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AS$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AS2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AS2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AU$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AT2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AT$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AT2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AT2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AV$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AU2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AU$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AU2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AU2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AW$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AV2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AV$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AV2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AV2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AX$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AW2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AW$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AW2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AW2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AY$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AX2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AX$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AX2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AX2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AZ$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AY2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AY$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AY2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AY2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BA$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AZ2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AZ$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AZ2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:AZ2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BB$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BA2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BA$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BA2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BA2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BC$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BB2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BB$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BB2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BB2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BD$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BC2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BC$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BC2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BC2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BE$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BD2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BD$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BD2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BD2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BF$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BE2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BE$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BE2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BE2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BG$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BF2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BF$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BF2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BF2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BH$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BG2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BG$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BG2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BG2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BI$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BH2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BH$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BH2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BH2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BJ$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BI2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BI$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BI2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BI2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BK$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BJ2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BJ$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BJ2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BJ2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BL$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BK2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BK$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BK2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BK2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BM$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BL2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BL$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BL2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BL2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BN$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BM2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BM$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BM2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BM2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BO$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BN2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BN$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BN2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BN2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BP$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BO2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BO$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BO2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BO2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BQ$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BP2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BP$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BP2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BP2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BR$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BQ2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BQ$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BQ2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BQ2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BS$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BR2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BR$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BR2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BR2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BT$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BS2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BS$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BS2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BS2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BU$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BT2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BT$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BT2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BT2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BV$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BU2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BU$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BU2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BU2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BW$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BV2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BV$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BV2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BV2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BX$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BW2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BW$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BW2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BW2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BY$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BX2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BX$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BX2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BX2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BZ$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BY2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BY$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BY2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BY2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>CA$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BZ2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BZ$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BZ2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:BZ2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>CB$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:CA2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>CA$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:CA2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:CA2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>CC$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:CB2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>CB$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:CB2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:CB2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>CD$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:CC2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>CC$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:CC2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:CC2198))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>CE$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:CD2198)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>CD$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:CD2198))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2198:CD2198))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2227)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>Q$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:P2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>P$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:P2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:P2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>R$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:Q2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>Q$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:Q2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:Q2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>S$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:R2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>R$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:R2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:R2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>T$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:S2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>S$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:S2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:S2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>U$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:T2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>T$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:T2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:T2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>V$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:U2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>U$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:U2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:U2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>W$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:V2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>V$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:V2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:V2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>X$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:W2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>W$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:W2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:W2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>Y$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:X2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>X$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:X2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:X2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>Z$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:Y2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>Y$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:Y2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:Y2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AA$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:Z2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>Z$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:Z2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:Z2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AB$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AA2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AA$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AA2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AA2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AC$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AB2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AB$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AB2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AB2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AD$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AC2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AC$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AC2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AC2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AE$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AD2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AD$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AD2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AD2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AF$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AE2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AE$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AE2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AE2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AG$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AF2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AF$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AF2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AF2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AH$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AG2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AG$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AG2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AG2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AI$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AH2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AH$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AH2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AH2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AJ$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AI2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AI$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AI2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AI2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AK$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AJ2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AJ$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AJ2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AJ2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AL$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AK2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AK$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AK2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AK2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AM$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AL2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AL$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AL2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AL2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AN$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AM2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AM$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AM2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AM2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AO$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AN2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AN$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AN2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AN2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AP$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AO2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AO$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AO2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AO2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AQ$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AP2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AP$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AP2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AP2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AR$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AQ2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AQ$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AQ2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AQ2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AS$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AR2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AR$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AR2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AR2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AT$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AS2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AS$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AS2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AS2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AU$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AT2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AT$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AT2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AT2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AV$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AU2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AU$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AU2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AU2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AW$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AV2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AV$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AV2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AV2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AX$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AW2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AW$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AW2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AW2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AY$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AX2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AX$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AX2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AX2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>AZ$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AY2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AY$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AY2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AY2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BA$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AZ2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>AZ$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AZ2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:AZ2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BB$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BA2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BA$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BA2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BA2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BC$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BB2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BB$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BB2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BB2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BD$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BC2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BC$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BC2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BC2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BE$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BD2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BD$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BD2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BD2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BF$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BE2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BE$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BE2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BE2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BG$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BF2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BF$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BF2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BF2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BH$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BG2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BG$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BG2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BG2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BI$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BH2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BH$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BH2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BH2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BJ$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BI2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BI$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BI2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BI2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BK$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BJ2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BJ$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BJ2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BJ2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BL$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BK2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BK$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BK2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BK2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BM$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BL2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BL$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BL2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BL2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BN$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BM2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BM$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BM2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BM2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BO$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BN2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BN$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BN2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BN2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BP$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BO2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BO$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BO2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BO2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BQ$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BP2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BP$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BP2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BP2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BR$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BQ2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BQ$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BQ2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BQ2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BS$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BR2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BR$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BR2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BR2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BT$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BS2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BS$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BS2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BS2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BU$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BT2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BT$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BT2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BT2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BV$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BU2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BU$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BU2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BU2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BW$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BV2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BV$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BV2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BV2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BX$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BW2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BW$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BW2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BW2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BY$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BX2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BX$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BX2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BX2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>BZ$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BY2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BY$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BY2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BY2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>CA$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BZ2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>BZ$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BZ2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:BZ2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>CB$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:CA2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>CA$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:CA2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:CA2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>CC$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:CB2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>CB$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:CB2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:CB2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>CD$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:CC2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>CC$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:CC2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:CC2227))))","v":0},{"$f":"IF(OFFSET($G2217, -$E2227, $E2227)=\"n/a\",0,IF(OFFSET($G2224, -$E2227, $E2227)=\"SL\",\nIF(OFFSET($G2217,-$E2227,$E2227)+$E2227>CE$5,IFERROR((OFFSET($G2216,-$E2227,$E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:CD2227)),\nIF(OFFSET($G2218,-$E2227,$E2227)+$E2227>CD$5,IFERROR(((OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:CD2227))*OFFSET($G2223, -$E2227, $E2227)/(OFFSET($G2217,-$E2227,$E2227))),0),OFFSET($G2216,-$E2227,$E2227)-SUM($G2227:CD2227))))","v":0}]
[]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E2257)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E2257)","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2279)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>S$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:R2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>R$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:R2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:R2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>T$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:S2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>S$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:S2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:S2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>U$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:T2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>T$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:T2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:T2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>V$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:U2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>U$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:U2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:U2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>W$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:V2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>V$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:V2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:V2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>X$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:W2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>W$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:W2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:W2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>Y$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:X2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>X$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:X2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:X2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>Z$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:Y2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>Y$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:Y2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:Y2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AA$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:Z2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>Z$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:Z2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:Z2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AB$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AA2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AA$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AA2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AA2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AC$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AB2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AB$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AB2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AB2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AD$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AC2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AC$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AC2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AC2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AE$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AD2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AD$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AD2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AD2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AF$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AE2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AE$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AE2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AE2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AG$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AF2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AF$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AF2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AF2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AH$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AG2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AG$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AG2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AG2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AI$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AH2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AH$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AH2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AH2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AJ$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AI2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AI$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AI2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AI2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AK$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AJ2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AJ$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AJ2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AJ2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AL$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AK2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AK$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AK2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AK2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AM$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AL2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AL$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AL2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AL2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AN$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AM2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AM$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AM2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AM2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AO$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AN2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AN$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AN2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AN2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AP$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AO2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AO$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AO2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AO2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AQ$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AP2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AP$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AP2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AP2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AR$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AQ2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AQ$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AQ2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AQ2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AS$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AR2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AR$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AR2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AR2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AT$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AS2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AS$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AS2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AS2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AU$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AT2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AT$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AT2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AT2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AV$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AU2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AU$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AU2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AU2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AW$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AV2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AV$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AV2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AV2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AX$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AW2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AW$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AW2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AW2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AY$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AX2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AX$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AX2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AX2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>AZ$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AY2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AY$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AY2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AY2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BA$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AZ2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AZ$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AZ2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:AZ2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BB$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BA2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BA$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BA2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BA2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BC$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BB2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BB$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BB2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BB2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BD$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BC2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BC$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BC2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BC2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BE$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BD2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BD$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BD2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BD2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BF$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BE2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BE$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BE2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BE2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BG$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BF2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BF$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BF2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BF2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BH$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BG2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BG$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BG2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BG2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BI$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BH2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BH$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BH2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BH2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BJ$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BI2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BI$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BI2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BI2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BK$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BJ2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BJ$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BJ2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BJ2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BL$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BK2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BK$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BK2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BK2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BM$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BL2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BL$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BL2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BL2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BN$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BM2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BM$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BM2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BM2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BO$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BN2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BN$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BN2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BN2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BP$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BO2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BO$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BO2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BO2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BQ$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BP2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BP$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BP2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BP2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BR$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BQ2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BQ$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BQ2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BQ2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BS$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BR2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BR$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BR2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BR2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BT$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BS2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BS$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BS2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BS2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BU$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BT2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BT$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BT2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BT2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BV$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BU2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BU$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BU2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BU2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BW$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BV2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BV$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BV2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BV2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BX$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BW2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BW$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BW2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BW2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BY$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BX2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BX$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BX2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BX2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>BZ$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BY2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BY$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BY2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BY2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>CA$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BZ2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BZ$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BZ2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:BZ2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>CB$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:CA2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>CA$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:CA2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:CA2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>CC$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:CB2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>CB$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:CB2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:CB2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>CD$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:CC2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>CC$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:CC2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:CC2279))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2276, -$E2279, $E2279)=\"SL\",\nIF(OFFSET($G2269,-$E2279,$E2279)+$E2279>CE$5,IFERROR((OFFSET($G2268,-$E2279,$E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:CD2279)),\nIF(OFFSET($G2270,-$E2279,$E2279)+$E2279>CD$5,IFERROR(((OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:CD2279))*OFFSET($G2275, -$E2279, $E2279)/(OFFSET($G2269,-$E2279,$E2279))),0),OFFSET($G2268,-$E2279,$E2279)-SUM($G2279:CD2279))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2282)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>V$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:U2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>U$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:U2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:U2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>W$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:V2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>V$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:V2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:V2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>X$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:W2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>W$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:W2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:W2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>Y$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:X2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>X$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:X2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:X2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>Z$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:Y2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>Y$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:Y2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:Y2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AA$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:Z2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>Z$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:Z2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:Z2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AB$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AA2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AA$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AA2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AA2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AC$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AB2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AB$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AB2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AB2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AD$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AC2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AC$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AC2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AC2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AE$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AD2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AD$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AD2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AD2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AF$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AE2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AE$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AE2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AE2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AG$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AF2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AF$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AF2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AF2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AH$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AG2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AG$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AG2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AG2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AI$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AH2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AH$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AH2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AH2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AJ$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AI2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AI$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AI2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AI2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AK$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AJ2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AJ$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AJ2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AJ2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AL$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AK2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AK$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AK2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AK2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AM$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AL2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AL$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AL2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AL2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AN$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AM2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AM$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AM2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AM2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AO$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AN2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AN$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AN2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AN2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AP$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AO2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AO$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AO2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AO2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AQ$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AP2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AP$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AP2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AP2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AR$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AQ2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AQ$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AQ2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AQ2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AS$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AR2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AR$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AR2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AR2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AT$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AS2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AS$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AS2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AS2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AU$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AT2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AT$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AT2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AT2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AV$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AU2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AU$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AU2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AU2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AW$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AV2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AV$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AV2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AV2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AX$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AW2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AW$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AW2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AW2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AY$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AX2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AX$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AX2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AX2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>AZ$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AY2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AY$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AY2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AY2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BA$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AZ2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>AZ$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AZ2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:AZ2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BB$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BA2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BA$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BA2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BA2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BC$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BB2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BB$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BB2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BB2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BD$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BC2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BC$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BC2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BC2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BE$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BD2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BD$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BD2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BD2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BF$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BE2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BE$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BE2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BE2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BG$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BF2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BF$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BF2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BF2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BH$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BG2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BG$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BG2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BG2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BI$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BH2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BH$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BH2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BH2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BJ$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BI2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BI$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BI2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BI2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BK$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BJ2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BJ$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BJ2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BJ2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BL$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BK2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BK$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BK2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BK2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BM$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BL2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BL$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BL2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BL2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BN$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BM2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BM$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BM2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BM2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BO$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BN2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BN$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BN2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BN2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BP$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BO2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BO$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BO2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BO2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BQ$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BP2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BP$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BP2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BP2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BR$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BQ2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BQ$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BQ2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BQ2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BS$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BR2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BR$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BR2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BR2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BT$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BS2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BS$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BS2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BS2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BU$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BT2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BT$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BT2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BT2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BV$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BU2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BU$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BU2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BU2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BW$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BV2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BV$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BV2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BV2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BX$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BW2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BW$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BW2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BW2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BY$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BX2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BX$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BX2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BX2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>BZ$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BY2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BY$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BY2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BY2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>CA$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BZ2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>BZ$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BZ2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:BZ2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>CB$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:CA2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>CA$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:CA2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:CA2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>CC$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:CB2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>CB$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:CB2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:CB2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>CD$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:CC2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>CC$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:CC2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:CC2300))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2281, $E2282)=\"n/a\", 0, IF(OFFSET($G2278, -$E2281, $E2282)=\"SL\",\nIF(OFFSET($G2275, -$E2281, $E2282)+$E2282>CE$5, IFERROR((OFFSET($G2274, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))), 0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:CD2300)),\nIF(OFFSET($G2276, -$E2281, $E2282)+$E2282>CD$5, IFERROR(((OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:CD2300))*OFFSET($G2277, -$E2281, $E2282)/(OFFSET($G2275, -$E2281, $E2282))),0), OFFSET($G2274, -$E2281, $E2282)-SUM($G2300:CD2300))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2322)","v":"Depreciation of net capex 2012-13"},null,null,null,null,null,{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>L$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:K2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>K$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:K2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:K2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>M$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:L2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>L$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:L2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:L2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>N$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:M2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>M$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:M2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:M2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>O$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:N2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>N$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:N2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:N2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>P$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:O2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>O$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:O2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:O2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>Q$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:P2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>P$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:P2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:P2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>R$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:Q2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>Q$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:Q2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:Q2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>S$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:R2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>R$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:R2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:R2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>T$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:S2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>S$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:S2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:S2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>U$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:T2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>T$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:T2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:T2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>V$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:U2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>U$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:U2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:U2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>W$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:V2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>V$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:V2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:V2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>X$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:W2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>W$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:W2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:W2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>Y$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:X2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>X$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:X2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:X2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>Z$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:Y2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>Y$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:Y2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:Y2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AA$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:Z2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>Z$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:Z2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:Z2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AB$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AA2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AA$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AA2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AA2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AC$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AB2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AB$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AB2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AB2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AD$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AC2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AC$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AC2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AC2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AE$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AD2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AD$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AD2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AD2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AF$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AE2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AE$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AE2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AE2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AG$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AF2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AF$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AF2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AF2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AH$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AG2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AG$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AG2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AG2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AI$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AH2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AH$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AH2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AH2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AJ$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AI2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AI$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AI2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AI2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AK$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AJ2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AJ$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AJ2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AJ2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AL$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AK2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AK$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AK2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AK2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AM$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AL2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AL$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AL2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AL2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AN$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AM2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AM$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AM2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AM2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AO$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AN2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AN$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AN2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AN2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AP$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AO2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AO$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AO2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AO2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AQ$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AP2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AP$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AP2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AP2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AR$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AQ2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AQ$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AQ2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AQ2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AS$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AR2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AR$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AR2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AR2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AT$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AS2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AS$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AS2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AS2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AU$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AT2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AT$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AT2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AT2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AV$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AU2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AU$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AU2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AU2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AW$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AV2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AV$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AV2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AV2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AX$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AW2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AW$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AW2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AW2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AY$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AX2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AX$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AX2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AX2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>AZ$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AY2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AY$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AY2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AY2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BA$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AZ2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>AZ$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AZ2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:AZ2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BB$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BA2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BA$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BA2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BA2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BC$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BB2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BB$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BB2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BB2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BD$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BC2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BC$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BC2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BC2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BE$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BD2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BD$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BD2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BD2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BF$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BE2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BE$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BE2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BE2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BG$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BF2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BF$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BF2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BF2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BH$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BG2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BG$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BG2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BG2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BI$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BH2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BH$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BH2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BH2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BJ$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BI2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BI$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BI2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BI2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BK$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BJ2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BJ$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BJ2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BJ2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BL$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BK2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BK$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BK2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BK2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BM$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BL2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BL$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BL2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BL2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BN$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BM2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BM$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BM2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BM2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BO$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BN2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BN$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BN2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BN2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BP$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BO2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BO$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BO2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BO2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BQ$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BP2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BP$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BP2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BP2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BR$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BQ2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BQ$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BQ2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BQ2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BS$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BR2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BR$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BR2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BR2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BT$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BS2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BS$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BS2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BS2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BU$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BT2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BT$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BT2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BT2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BV$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BU2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BU$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BU2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BU2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BW$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BV2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BV$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BV2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BV2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BX$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BW2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BW$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BW2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BW2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BY$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BX2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BX$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BX2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BX2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>BZ$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BY2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BY$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BY2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BY2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>CA$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BZ2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>BZ$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BZ2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:BZ2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>CB$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:CA2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>CA$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:CA2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:CA2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>CC$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:CB2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>CB$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:CB2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:CB2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>CD$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:CC2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>CC$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:CC2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:CC2322))))","v":0},{"$f":"IF(OFFSET($G2312, -$E2322, $E2322)=\"n/a\",0,IF(OFFSET($G2319, -$E2322, $E2322)=\"SL\",\nIF(OFFSET($G2312,-$E2322,$E2322)+$E2322>CE$5,IFERROR((OFFSET($G2311,-$E2322,$E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:CD2322)),\nIF(OFFSET($G2313,-$E2322,$E2322)+$E2322>CD$5,IFERROR(((OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:CD2322))*OFFSET($G2318, -$E2322, $E2322)/(OFFSET($G2312,-$E2322,$E2322))),0),OFFSET($G2311,-$E2322,$E2322)-SUM($G2322:CD2322))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2323)","v":"Depreciation of asset adjustments - TAB 2013-14"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>M$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:L2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>L$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:L2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:L2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>N$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:M2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>M$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:M2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:M2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>O$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:N2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>N$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:N2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:N2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>P$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:O2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>O$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:O2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:O2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>Q$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:P2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>P$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:P2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:P2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>R$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:Q2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>Q$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:Q2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:Q2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>S$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:R2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>R$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:R2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:R2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>T$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:S2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>S$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:S2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:S2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>U$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:T2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>T$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:T2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:T2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>V$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:U2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>U$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:U2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:U2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>W$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:V2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>V$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:V2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:V2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>X$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:W2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>W$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:W2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:W2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>Y$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:X2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>X$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:X2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:X2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>Z$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:Y2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>Y$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:Y2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:Y2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AA$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:Z2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>Z$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:Z2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:Z2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AB$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AA2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AA$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AA2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AA2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AC$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AB2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AB$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AB2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AB2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AD$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AC2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AC$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AC2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AC2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AE$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AD2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AD$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AD2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AD2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AF$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AE2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AE$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AE2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AE2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AG$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AF2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AF$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AF2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AF2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AH$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AG2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AG$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AG2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AG2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AI$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AH2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AH$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AH2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AH2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AJ$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AI2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AI$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AI2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AI2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AK$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AJ2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AJ$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AJ2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AJ2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AL$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AK2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AK$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AK2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AK2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AM$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AL2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AL$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AL2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AL2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AN$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AM2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AM$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AM2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AM2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AO$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AN2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AN$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AN2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AN2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AP$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AO2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AO$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AO2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AO2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AQ$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AP2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AP$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AP2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AP2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AR$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AQ2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AQ$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AQ2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AQ2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AS$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AR2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AR$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AR2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AR2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AT$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AS2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AS$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AS2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AS2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AU$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AT2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AT$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AT2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AT2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AV$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AU2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AU$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AU2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AU2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AW$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AV2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AV$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AV2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AV2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AX$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AW2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AW$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AW2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AW2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AY$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AX2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AX$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AX2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AX2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>AZ$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AY2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AY$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AY2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AY2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BA$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AZ2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>AZ$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AZ2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:AZ2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BB$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BA2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BA$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BA2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BA2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BC$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BB2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BB$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BB2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BB2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BD$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BC2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BC$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BC2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BC2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BE$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BD2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BD$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BD2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BD2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BF$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BE2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BE$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BE2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BE2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BG$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BF2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BF$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BF2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BF2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BH$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BG2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BG$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BG2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BG2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BI$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BH2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BH$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BH2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BH2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BJ$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BI2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BI$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BI2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BI2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BK$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BJ2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BJ$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BJ2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BJ2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BL$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BK2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BK$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BK2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BK2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BM$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BL2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BL$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BL2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BL2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BN$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BM2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BM$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BM2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BM2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BO$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BN2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BN$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BN2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BN2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BP$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BO2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BO$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BO2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BO2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BQ$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BP2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BP$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BP2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BP2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BR$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BQ2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BQ$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BQ2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BQ2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BS$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BR2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BR$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BR2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BR2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BT$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BS2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BS$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BS2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BS2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BU$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BT2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BT$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BT2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BT2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BV$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BU2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BU$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BU2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BU2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BW$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BV2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BV$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BV2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BV2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BX$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BW2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BW$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BW2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BW2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BY$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BX2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BX$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BX2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BX2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>BZ$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BY2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BY$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BY2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BY2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>CA$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BZ2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>BZ$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BZ2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:BZ2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>CB$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:CA2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>CA$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:CA2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:CA2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>CC$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:CB2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>CB$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:CB2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:CB2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>CD$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:CC2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>CC$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:CC2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:CC2341))))","v":0},{"$f":"IF(OFFSET($G2316, -$E2322, $E2323)=\"n/a\", 0, IF(OFFSET($G2319, -$E2322, $E2323)=\"SL\",\nIF(OFFSET($G2316, -$E2322, $E2323)+$E2323>CE$5, IFERROR((OFFSET($G2315, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))), 0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:CD2341)),\nIF(OFFSET($G2317, -$E2322, $E2323)+$E2323>CD$5, IFERROR(((OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:CD2341))*OFFSET($G2318, -$E2322, $E2323)/(OFFSET($G2316, -$E2322, $E2323))),0), OFFSET($G2315, -$E2322, $E2323)-SUM($G2341:CD2341))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2329)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>S$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:R2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>R$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:R2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:R2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>T$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:S2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>S$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:S2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:S2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>U$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:T2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>T$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:T2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:T2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>V$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:U2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>U$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:U2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:U2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>W$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:V2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>V$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:V2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:V2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>X$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:W2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>W$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:W2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:W2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>Y$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:X2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>X$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:X2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:X2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>Z$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:Y2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>Y$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:Y2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:Y2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AA$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:Z2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>Z$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:Z2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:Z2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AB$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AA2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AA$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AA2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AA2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AC$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AB2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AB$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AB2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AB2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AD$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AC2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AC$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AC2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AC2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AE$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AD2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AD$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AD2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AD2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AF$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AE2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AE$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AE2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AE2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AG$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AF2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AF$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AF2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AF2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AH$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AG2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AG$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AG2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AG2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AI$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AH2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AH$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AH2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AH2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AJ$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AI2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AI$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AI2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AI2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AK$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AJ2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AJ$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AJ2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AJ2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AL$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AK2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AK$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AK2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AK2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AM$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AL2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AL$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AL2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AL2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AN$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AM2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AM$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AM2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AM2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AO$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AN2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AN$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AN2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AN2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AP$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AO2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AO$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AO2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AO2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AQ$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AP2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AP$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AP2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AP2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AR$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AQ2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AQ$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AQ2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AQ2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AS$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AR2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AR$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AR2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AR2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AT$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AS2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AS$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AS2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AS2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AU$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AT2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AT$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AT2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AT2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AV$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AU2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AU$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AU2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AU2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AW$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AV2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AV$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AV2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AV2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AX$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AW2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AW$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AW2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AW2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AY$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AX2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AX$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AX2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AX2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>AZ$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AY2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AY$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AY2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AY2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BA$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AZ2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>AZ$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AZ2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:AZ2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BB$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BA2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BA$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BA2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BA2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BC$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BB2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BB$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BB2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BB2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BD$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BC2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BC$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BC2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BC2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BE$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BD2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BD$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BD2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BD2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BF$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BE2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BE$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BE2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BE2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BG$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BF2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BF$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BF2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BF2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BH$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BG2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BG$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BG2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BG2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BI$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BH2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BH$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BH2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BH2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BJ$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BI2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BI$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BI2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BI2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BK$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BJ2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BJ$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BJ2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BJ2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BL$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BK2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BK$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BK2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BK2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BM$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BL2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BL$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BL2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BL2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BN$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BM2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BM$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BM2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BM2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BO$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BN2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BN$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BN2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BN2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BP$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BO2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BO$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BO2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BO2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BQ$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BP2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BP$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BP2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BP2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BR$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BQ2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BQ$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BQ2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BQ2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BS$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BR2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BR$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BR2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BR2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BT$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BS2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BS$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BS2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BS2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BU$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BT2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BT$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BT2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BT2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BV$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BU2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BU$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BU2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BU2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BW$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BV2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BV$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BV2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BV2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BX$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BW2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BW$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BW2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BW2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BY$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BX2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BX$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BX2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BX2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>BZ$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BY2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BY$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BY2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BY2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>CA$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BZ2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>BZ$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BZ2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:BZ2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>CB$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:CA2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>CA$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:CA2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:CA2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>CC$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:CB2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>CB$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:CB2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:CB2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>CD$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:CC2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>CC$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:CC2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:CC2347))))","v":0},{"$f":"IF(OFFSET($G2322, -$E2328, $E2329)=\"n/a\", 0, IF(OFFSET($G2325, -$E2328, $E2329)=\"SL\",\nIF(OFFSET($G2322, -$E2328, $E2329)+$E2329>CE$5, IFERROR((OFFSET($G2321, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))), 0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:CD2347)),\nIF(OFFSET($G2323, -$E2328, $E2329)+$E2329>CD$5, IFERROR(((OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:CD2347))*OFFSET($G2324, -$E2328, $E2329)/(OFFSET($G2322, -$E2328, $E2329))),0), OFFSET($G2321, -$E2328, $E2329)-SUM($G2347:CD2347))))","v":0}]
[]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2381)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>U$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:T2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>T$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:T2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:T2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>V$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:U2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>U$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:U2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:U2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>W$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:V2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>V$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:V2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:V2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>X$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:W2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>W$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:W2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:W2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>Y$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:X2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>X$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:X2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:X2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>Z$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:Y2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>Y$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:Y2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:Y2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AA$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:Z2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>Z$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:Z2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:Z2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AB$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AA2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AA$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AA2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AA2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AC$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AB2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AB$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AB2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AB2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AD$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AC2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AC$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AC2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AC2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AE$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AD2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AD$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AD2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AD2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AF$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AE2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AE$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AE2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AE2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AG$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AF2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AF$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AF2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AF2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AH$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AG2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AG$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AG2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AG2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AI$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AH2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AH$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AH2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AH2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AJ$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AI2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AI$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AI2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AI2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AK$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AJ2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AJ$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AJ2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AJ2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AL$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AK2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AK$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AK2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AK2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AM$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AL2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AL$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AL2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AL2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AN$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AM2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AM$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AM2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AM2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AO$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AN2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AN$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AN2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AN2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AP$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AO2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AO$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AO2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AO2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AQ$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AP2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AP$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AP2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AP2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AR$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AQ2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AQ$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AQ2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AQ2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AS$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AR2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AR$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AR2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AR2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AT$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AS2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AS$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AS2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AS2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AU$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AT2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AT$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AT2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AT2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AV$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AU2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AU$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AU2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AU2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AW$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AV2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AV$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AV2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AV2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AX$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AW2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AW$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AW2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AW2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AY$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AX2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AX$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AX2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AX2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AZ$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AY2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AY$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AY2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AY2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BA$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AZ2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AZ$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AZ2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AZ2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BB$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BA2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BA$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BA2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BA2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BC$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BB2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BB$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BB2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BB2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BD$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BC2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BC$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BC2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BC2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BE$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BD2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BD$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BD2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BD2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BF$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BE2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BE$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BE2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BE2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BG$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BF2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BF$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BF2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BF2381))))","v":0.15181849423581231},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BH$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BG2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BG$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BG2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BG2381))))","v":0.1518184942358074},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BI$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BH2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BH$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BH2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BH2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BJ$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BI2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BI$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BI2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BI2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BK$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BJ2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BJ$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BJ2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BJ2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BL$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BK2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BK$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BK2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BK2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BM$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BL2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BL$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BL2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BL2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BN$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BM2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BM$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BM2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BM2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BO$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BN2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BN$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BN2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BN2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BP$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BO2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BO$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BO2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BO2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BQ$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BP2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BP$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BP2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BP2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BR$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BQ2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BQ$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BQ2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BQ2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BS$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BR2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BR$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BR2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BR2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BT$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BS2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BS$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BS2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BS2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BU$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BT2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BT$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BT2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BT2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BV$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BU2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BU$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BU2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BU2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BW$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BV2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BV$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BV2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BV2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BX$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BW2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BW$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BW2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BW2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BY$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BX2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BX$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BX2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BX2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BZ$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BY2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BY$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BY2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BY2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>CA$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BZ2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BZ$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BZ2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BZ2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>CB$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:CA2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>CA$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:CA2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:CA2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>CC$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:CB2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>CB$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:CB2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:CB2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>CD$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:CC2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>CC$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:CC2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:CC2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>CE$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:CD2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>CD$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:CD2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:CD2381))))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E2407)=0, G2409, INDEX('TAB input'!H$233:H$282, $E2407))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E2407)=0, H2409, INDEX('TAB input'!I$233:I$282, $E2407))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E2407)=0, I2409, INDEX('TAB input'!J$233:J$282, $E2407))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E2407)=0, J2409, INDEX('TAB input'!K$233:K$282, $E2407))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E2407)=0, K2409, INDEX('TAB input'!L$233:L$282, $E2407))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E2407)=0, L2409, INDEX('TAB input'!M$233:M$282, $E2407))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E2407)=0, M2409, INDEX('TAB input'!N$233:N$282, $E2407))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E2407)=0, N2409, INDEX('TAB input'!O$233:O$282, $E2407))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E2407)=0, O2409, INDEX('TAB input'!P$233:P$282, $E2407))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E2407)=0, P2409, INDEX('TAB input'!Q$233:Q$282, $E2407))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E2407)=0, Q2409, INDEX('TAB input'!R$233:R$282, $E2407))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E2407)=0, R2409, INDEX('TAB input'!S$233:S$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E2407)=0, S2409, INDEX('TAB input'!T$233:T$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E2407)=0, T2409, INDEX('TAB input'!U$233:U$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E2407)=0, U2409, INDEX('TAB input'!V$233:V$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E2407)=0, V2409, INDEX('TAB input'!W$233:W$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E2407)=0, W2409, INDEX('TAB input'!X$233:X$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E2407)=0, X2409, INDEX('TAB input'!Y$233:Y$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E2407)=0, Y2409, INDEX('TAB input'!Z$233:Z$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E2407)=0, Z2409, INDEX('TAB input'!AA$233:AA$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E2407)=0, AA2409, INDEX('TAB input'!AB$233:AB$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E2407)=0, AB2409, INDEX('TAB input'!AC$233:AC$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E2407)=0, AC2409, INDEX('TAB input'!AD$233:AD$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E2407)=0, AD2409, INDEX('TAB input'!AE$233:AE$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E2407)=0, AE2409, INDEX('TAB input'!AF$233:AF$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E2407)=0, AF2409, INDEX('TAB input'!AG$233:AG$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E2407)=0, AG2409, INDEX('TAB input'!AH$233:AH$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E2407)=0, AH2409, INDEX('TAB input'!AI$233:AI$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E2407)=0, AI2409, INDEX('TAB input'!AJ$233:AJ$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E2407)=0, AJ2409, INDEX('TAB input'!AK$233:AK$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E2407)=0, AK2409, INDEX('TAB input'!AL$233:AL$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E2407)=0, AL2409, INDEX('TAB input'!AM$233:AM$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E2407)=0, AM2409, INDEX('TAB input'!AN$233:AN$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E2407)=0, AN2409, INDEX('TAB input'!AO$233:AO$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E2407)=0, AO2409, INDEX('TAB input'!AP$233:AP$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E2407)=0, AP2409, INDEX('TAB input'!AQ$233:AQ$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E2407)=0, AQ2409, INDEX('TAB input'!AR$233:AR$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E2407)=0, AR2409, INDEX('TAB input'!AS$233:AS$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E2407)=0, AS2409, INDEX('TAB input'!AT$233:AT$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E2407)=0, AT2409, INDEX('TAB input'!AU$233:AU$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E2407)=0, AU2409, INDEX('TAB input'!AV$233:AV$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E2407)=0, AV2409, INDEX('TAB input'!AW$233:AW$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E2407)=0, AW2409, INDEX('TAB input'!AX$233:AX$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E2407)=0, AX2409, INDEX('TAB input'!AY$233:AY$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E2407)=0, AY2409, INDEX('TAB input'!AZ$233:AZ$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E2407)=0, AZ2409, INDEX('TAB input'!BA$233:BA$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E2407)=0, BA2409, INDEX('TAB input'!BB$233:BB$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E2407)=0, BB2409, INDEX('TAB input'!BC$233:BC$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E2407)=0, BC2409, INDEX('TAB input'!BD$233:BD$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E2407)=0, BD2409, INDEX('TAB input'!BE$233:BE$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E2407)=0, BE2409, INDEX('TAB input'!BF$233:BF$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E2407)=0, BF2409, INDEX('TAB input'!BG$233:BG$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E2407)=0, BG2409, INDEX('TAB input'!BH$233:BH$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E2407)=0, BH2409, INDEX('TAB input'!BI$233:BI$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E2407)=0, BI2409, INDEX('TAB input'!BJ$233:BJ$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E2407)=0, BJ2409, INDEX('TAB input'!BK$233:BK$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E2407)=0, BK2409, INDEX('TAB input'!BL$233:BL$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E2407)=0, BL2409, INDEX('TAB input'!BM$233:BM$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E2407)=0, BM2409, INDEX('TAB input'!BN$233:BN$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E2407)=0, BN2409, INDEX('TAB input'!BO$233:BO$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E2407)=0, BO2409, INDEX('TAB input'!BP$233:BP$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E2407)=0, BP2409, INDEX('TAB input'!BQ$233:BQ$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E2407)=0, BQ2409, INDEX('TAB input'!BR$233:BR$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E2407)=0, BR2409, INDEX('TAB input'!BS$233:BS$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E2407)=0, BS2409, INDEX('TAB input'!BT$233:BT$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E2407)=0, BT2409, INDEX('TAB input'!BU$233:BU$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E2407)=0, BU2409, INDEX('TAB input'!BV$233:BV$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E2407)=0, BV2409, INDEX('TAB input'!BW$233:BW$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E2407)=0, BW2409, INDEX('TAB input'!BX$233:BX$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E2407)=0, BX2409, INDEX('TAB input'!BY$233:BY$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E2407)=0, BY2409, INDEX('TAB input'!BZ$233:BZ$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E2407)=0, BZ2409, INDEX('TAB input'!CA$233:CA$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E2407)=0, CA2409, INDEX('TAB input'!CB$233:CB$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E2407)=0, CB2409, INDEX('TAB input'!CC$233:CC$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E2407)=0, CC2409, INDEX('TAB input'!CD$233:CD$282, $E2407))","v":5},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E2407)=0, CD2409, INDEX('TAB input'!CE$233:CE$282, $E2407))","v":5}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2428)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>R$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:Q2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>Q$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:Q2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:Q2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>S$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:R2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>R$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:R2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:R2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>T$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:S2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>S$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:S2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:S2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>U$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:T2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>T$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:T2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:T2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>V$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:U2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>U$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:U2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:U2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>W$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:V2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>V$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:V2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:V2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>X$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:W2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>W$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:W2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:W2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>Y$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:X2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>X$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:X2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:X2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>Z$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:Y2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>Y$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:Y2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:Y2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AA$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:Z2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>Z$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:Z2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:Z2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AB$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AA2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AA$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AA2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AA2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AC$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AB2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AB$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AB2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AB2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AD$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AC2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AC$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AC2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AC2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AE$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AD2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AD$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AD2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AD2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AF$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AE2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AE$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AE2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AE2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AG$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AF2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AF$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AF2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AF2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AH$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AG2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AG$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AG2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AG2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AI$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AH2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AH$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AH2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AH2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AJ$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AI2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AI$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AI2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AI2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AK$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AJ2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AJ$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AJ2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AJ2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AL$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AK2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AK$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AK2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AK2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AM$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AL2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AL$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AL2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AL2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AN$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AM2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AM$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AM2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AM2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AO$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AN2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AN$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AN2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AN2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AP$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AO2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AO$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AO2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AO2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AQ$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AP2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AP$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AP2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AP2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AR$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AQ2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AQ$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AQ2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AQ2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AS$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AR2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AR$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AR2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AR2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AT$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AS2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AS$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AS2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AS2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AU$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AT2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AT$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AT2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AT2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AV$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AU2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AU$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AU2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AU2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AW$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AV2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AV$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AV2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AV2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AX$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AW2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AW$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AW2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AW2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AY$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AX2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AX$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AX2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AX2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>AZ$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AY2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AY$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AY2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AY2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BA$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AZ2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>AZ$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AZ2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:AZ2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BB$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BA2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BA$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BA2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BA2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BC$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BB2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BB$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BB2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BB2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BD$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BC2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BC$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BC2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BC2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BE$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BD2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BD$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BD2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BD2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BF$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BE2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BE$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BE2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BE2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BG$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BF2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BF$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BF2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BF2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BH$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BG2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BG$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BG2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BG2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BI$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BH2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BH$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BH2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BH2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BJ$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BI2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BI$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BI2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BI2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BK$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BJ2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BJ$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BJ2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BJ2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BL$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BK2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BK$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BK2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BK2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BM$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BL2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BL$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BL2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BL2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BN$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BM2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BM$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BM2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BM2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BO$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BN2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BN$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BN2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BN2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BP$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BO2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BO$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BO2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BO2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BQ$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BP2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BP$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BP2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BP2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BR$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BQ2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BQ$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BQ2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BQ2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BS$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BR2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BR$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BR2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BR2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BT$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BS2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BS$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BS2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BS2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BU$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BT2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BT$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BT2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BT2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BV$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BU2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BU$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BU2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BU2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BW$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BV2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BV$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BV2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BV2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BX$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BW2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BW$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BW2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BW2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BY$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BX2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BX$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BX2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BX2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>BZ$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BY2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BY$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BY2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BY2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>CA$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BZ2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>BZ$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BZ2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:BZ2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>CB$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:CA2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>CA$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:CA2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:CA2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>CC$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:CB2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>CB$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:CB2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:CB2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>CD$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:CC2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>CC$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:CC2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:CC2428))))","v":0},{"$f":"IF(OFFSET($G2418, -$E2428, $E2428)=\"n/a\",0,IF(OFFSET($G2425, -$E2428, $E2428)=\"SL\",\nIF(OFFSET($G2418,-$E2428,$E2428)+$E2428>CE$5,IFERROR((OFFSET($G2417,-$E2428,$E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:CD2428)),\nIF(OFFSET($G2419,-$E2428,$E2428)+$E2428>CD$5,IFERROR(((OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:CD2428))*OFFSET($G2424, -$E2428, $E2428)/(OFFSET($G2418,-$E2428,$E2428))),0),OFFSET($G2417,-$E2428,$E2428)-SUM($G2428:CD2428))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2429)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>S$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:R2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>R$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:R2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:R2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>T$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:S2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>S$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:S2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:S2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>U$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:T2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>T$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:T2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:T2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>V$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:U2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>U$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:U2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:U2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>W$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:V2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>V$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:V2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:V2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>X$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:W2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>W$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:W2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:W2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>Y$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:X2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>X$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:X2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:X2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>Z$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:Y2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>Y$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:Y2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:Y2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AA$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:Z2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>Z$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:Z2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:Z2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AB$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AA2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AA$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AA2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AA2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AC$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AB2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AB$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AB2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AB2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AD$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AC2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AC$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AC2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AC2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AE$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AD2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AD$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AD2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AD2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AF$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AE2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AE$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AE2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AE2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AG$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AF2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AF$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AF2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AF2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AH$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AG2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AG$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AG2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AG2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AI$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AH2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AH$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AH2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AH2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AJ$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AI2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AI$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AI2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AI2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AK$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AJ2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AJ$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AJ2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AJ2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AL$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AK2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AK$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AK2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AK2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AM$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AL2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AL$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AL2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AL2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AN$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AM2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AM$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AM2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AM2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AO$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AN2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AN$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AN2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AN2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AP$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AO2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AO$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AO2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AO2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AQ$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AP2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AP$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AP2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AP2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AR$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AQ2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AQ$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AQ2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AQ2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AS$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AR2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AR$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AR2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AR2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AT$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AS2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AS$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AS2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AS2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AU$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AT2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AT$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AT2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AT2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AV$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AU2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AU$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AU2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AU2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AW$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AV2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AV$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AV2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AV2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AX$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AW2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AW$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AW2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AW2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AY$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AX2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AX$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AX2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AX2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>AZ$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AY2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AY$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AY2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AY2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BA$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AZ2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>AZ$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AZ2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:AZ2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BB$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BA2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BA$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BA2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BA2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BC$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BB2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BB$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BB2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BB2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BD$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BC2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BC$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BC2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BC2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BE$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BD2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BD$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BD2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BD2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BF$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BE2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BE$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BE2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BE2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BG$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BF2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BF$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BF2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BF2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BH$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BG2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BG$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BG2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BG2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BI$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BH2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BH$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BH2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BH2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BJ$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BI2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BI$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BI2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BI2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BK$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BJ2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BJ$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BJ2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BJ2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BL$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BK2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BK$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BK2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BK2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BM$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BL2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BL$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BL2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BL2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BN$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BM2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BM$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BM2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BM2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BO$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BN2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BN$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BN2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BN2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BP$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BO2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BO$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BO2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BO2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BQ$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BP2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BP$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BP2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BP2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BR$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BQ2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BQ$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BQ2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BQ2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BS$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BR2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BR$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BR2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BR2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BT$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BS2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BS$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BS2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BS2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BU$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BT2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BT$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BT2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BT2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BV$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BU2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BU$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BU2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BU2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BW$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BV2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BV$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BV2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BV2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BX$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BW2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BW$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BW2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BW2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BY$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BX2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BX$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BX2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BX2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>BZ$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BY2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BY$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BY2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BY2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>CA$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BZ2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>BZ$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BZ2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:BZ2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>CB$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:CA2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>CA$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:CA2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:CA2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>CC$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:CB2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>CB$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:CB2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:CB2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>CD$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:CC2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>CC$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:CC2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:CC2447))))","v":0},{"$f":"IF(OFFSET($G2422, -$E2428, $E2429)=\"n/a\", 0, IF(OFFSET($G2425, -$E2428, $E2429)=\"SL\",\nIF(OFFSET($G2422, -$E2428, $E2429)+$E2429>CE$5, IFERROR((OFFSET($G2421, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))), 0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:CD2447)),\nIF(OFFSET($G2423, -$E2428, $E2429)+$E2429>CD$5, IFERROR(((OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:CD2447))*OFFSET($G2424, -$E2428, $E2429)/(OFFSET($G2422, -$E2428, $E2429))),0), OFFSET($G2421, -$E2428, $E2429)-SUM($G2447:CD2447))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2472)","v":"Depreciation of net capex 2012-13"},null,null,null,null,null,{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>L$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:K2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>K$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:K2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:K2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>M$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:L2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>L$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:L2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:L2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>N$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:M2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>M$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:M2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:M2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>O$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:N2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>N$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:N2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:N2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>P$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:O2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>O$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:O2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:O2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>Q$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:P2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>P$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:P2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:P2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>R$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:Q2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>Q$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:Q2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:Q2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>S$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:R2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>R$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:R2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:R2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>T$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:S2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>S$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:S2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:S2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>U$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:T2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>T$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:T2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:T2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>V$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:U2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>U$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:U2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:U2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>W$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:V2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>V$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:V2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:V2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>X$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:W2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>W$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:W2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:W2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>Y$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:X2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>X$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:X2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:X2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>Z$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:Y2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>Y$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:Y2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:Y2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AA$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:Z2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>Z$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:Z2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:Z2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AB$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AA2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AA$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AA2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AA2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AC$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AB2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AB$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AB2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AB2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AD$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AC2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AC$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AC2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AC2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AE$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AD2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AD$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AD2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AD2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AF$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AE2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AE$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AE2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AE2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AG$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AF2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AF$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AF2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AF2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AH$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AG2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AG$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AG2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AG2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AI$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AH2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AH$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AH2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AH2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AJ$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AI2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AI$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AI2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AI2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AK$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AJ2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AJ$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AJ2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AJ2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AL$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AK2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AK$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AK2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AK2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AM$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AL2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AL$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AL2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AL2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AN$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AM2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AM$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AM2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AM2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AO$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AN2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AN$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AN2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AN2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AP$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AO2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AO$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AO2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AO2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AQ$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AP2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AP$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AP2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AP2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AR$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AQ2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AQ$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AQ2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AQ2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AS$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AR2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AR$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AR2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AR2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AT$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AS2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AS$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AS2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AS2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AU$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AT2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AT$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AT2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AT2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AV$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AU2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AU$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AU2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AU2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AW$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AV2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AV$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AV2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AV2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AX$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AW2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AW$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AW2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AW2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AY$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AX2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AX$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AX2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AX2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>AZ$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AY2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AY$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AY2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AY2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BA$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AZ2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AZ$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AZ2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:AZ2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BB$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BA2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BA$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BA2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BA2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BC$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BB2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BB$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BB2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BB2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BD$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BC2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BC$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BC2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BC2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BE$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BD2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BD$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BD2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BD2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BF$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BE2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BE$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BE2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BE2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BG$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BF2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BF$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BF2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BF2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BH$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BG2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BG$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BG2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BG2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BI$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BH2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BH$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BH2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BH2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BJ$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BI2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BI$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BI2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BI2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BK$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BJ2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BJ$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BJ2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BJ2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BL$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BK2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BK$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BK2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BK2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BM$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BL2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BL$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BL2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BL2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BN$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BM2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BM$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BM2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BM2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BO$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BN2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BN$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BN2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BN2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BP$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BO2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BO$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BO2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BO2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BQ$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BP2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BP$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BP2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BP2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BR$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BQ2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BQ$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BQ2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BQ2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BS$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BR2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BR$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BR2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BR2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BT$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BS2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BS$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BS2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BS2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BU$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BT2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BT$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BT2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BT2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BV$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BU2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BU$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BU2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BU2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BW$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BV2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BV$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BV2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BV2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BX$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BW2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BW$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BW2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BW2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BY$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BX2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BX$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BX2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BX2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>BZ$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BY2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BY$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BY2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BY2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>CA$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BZ2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BZ$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BZ2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:BZ2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>CB$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:CA2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>CA$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:CA2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:CA2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>CC$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:CB2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>CB$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:CB2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:CB2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>CD$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:CC2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>CC$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:CC2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:CC2472))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2469, -$E2472, $E2472)=\"SL\",\nIF(OFFSET($G2462,-$E2472,$E2472)+$E2472>CE$5,IFERROR((OFFSET($G2461,-$E2472,$E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:CD2472)),\nIF(OFFSET($G2463,-$E2472,$E2472)+$E2472>CD$5,IFERROR(((OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:CD2472))*OFFSET($G2468, -$E2472, $E2472)/(OFFSET($G2462,-$E2472,$E2472))),0),OFFSET($G2461,-$E2472,$E2472)-SUM($G2472:CD2472))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2474)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>N$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:M2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>M$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:M2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:M2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>O$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:N2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>N$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:N2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:N2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>P$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:O2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>O$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:O2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:O2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>Q$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:P2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>P$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:P2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:P2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>R$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:Q2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>Q$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:Q2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:Q2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>S$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:R2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>R$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:R2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:R2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>T$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:S2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>S$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:S2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:S2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>U$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:T2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>T$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:T2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:T2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>V$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:U2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>U$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:U2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:U2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>W$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:V2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>V$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:V2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:V2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>X$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:W2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>W$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:W2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:W2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>Y$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:X2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>X$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:X2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:X2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>Z$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:Y2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>Y$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:Y2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:Y2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AA$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:Z2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>Z$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:Z2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:Z2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AB$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AA2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AA$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AA2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AA2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AC$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AB2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AB$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AB2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AB2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AD$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AC2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AC$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AC2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AC2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AE$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AD2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AD$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AD2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AD2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AF$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AE2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AE$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AE2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AE2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AG$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AF2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AF$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AF2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AF2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AH$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AG2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AG$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AG2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AG2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AI$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AH2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AH$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AH2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AH2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AJ$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AI2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AI$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AI2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AI2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AK$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AJ2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AJ$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AJ2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AJ2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AL$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AK2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AK$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AK2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AK2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AM$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AL2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AL$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AL2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AL2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AN$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AM2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AM$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AM2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AM2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AO$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AN2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AN$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AN2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AN2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AP$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AO2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AO$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AO2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AO2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AQ$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AP2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AP$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AP2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AP2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AR$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AQ2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AQ$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AQ2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AQ2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AS$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AR2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AR$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AR2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AR2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AT$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AS2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AS$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AS2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AS2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AU$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AT2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AT$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AT2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AT2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AV$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AU2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AU$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AU2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AU2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AW$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AV2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AV$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AV2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AV2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AX$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AW2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AW$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AW2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AW2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AY$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AX2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AX$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AX2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AX2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>AZ$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AY2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AY$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AY2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AY2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BA$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AZ2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>AZ$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AZ2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:AZ2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BB$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BA2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BA$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BA2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BA2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BC$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BB2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BB$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BB2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BB2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BD$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BC2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BC$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BC2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BC2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BE$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BD2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BD$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BD2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BD2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BF$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BE2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BE$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BE2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BE2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BG$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BF2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BF$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BF2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BF2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BH$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BG2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BG$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BG2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BG2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BI$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BH2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BH$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BH2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BH2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BJ$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BI2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BI$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BI2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BI2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BK$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BJ2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BJ$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BJ2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BJ2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BL$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BK2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BK$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BK2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BK2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BM$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BL2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BL$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BL2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BL2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BN$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BM2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BM$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BM2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BM2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BO$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BN2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BN$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BN2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BN2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BP$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BO2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BO$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BO2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BO2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BQ$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BP2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BP$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BP2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BP2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BR$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BQ2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BQ$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BQ2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BQ2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BS$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BR2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BR$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BR2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BR2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BT$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BS2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BS$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BS2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BS2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BU$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BT2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BT$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BT2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BT2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BV$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BU2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BU$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BU2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BU2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BW$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BV2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BV$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BV2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BV2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BX$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BW2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BW$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BW2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BW2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BY$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BX2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BX$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BX2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BX2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>BZ$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BY2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BY$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BY2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BY2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>CA$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BZ2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>BZ$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BZ2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:BZ2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>CB$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:CA2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>CA$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:CA2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:CA2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>CC$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:CB2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>CB$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:CB2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:CB2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>CD$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:CC2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>CC$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:CC2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:CC2474))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2474, $E2474)=\"n/a\",0,IF(OFFSET($G2471, -$E2474, $E2474)=\"SL\",\nIF(OFFSET($G2464,-$E2474,$E2474)+$E2474>CE$5,IFERROR((OFFSET($G2463,-$E2474,$E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:CD2474)),\nIF(OFFSET($G2465,-$E2474,$E2474)+$E2474>CD$5,IFERROR(((OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:CD2474))*OFFSET($G2470, -$E2474, $E2474)/(OFFSET($G2464,-$E2474,$E2474))),0),OFFSET($G2463,-$E2474,$E2474)-SUM($G2474:CD2474))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2475)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>O$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:N2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>N$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:N2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:N2475))))","v":2.7222213022062194},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>P$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:O2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>O$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:O2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:O2475))))","v":2.7222213022062194},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>Q$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:P2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>P$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:P2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:P2475))))","v":2.7222213022062194},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>R$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:Q2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>Q$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:Q2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:Q2475))))","v":2.7222213022062194},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>S$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:R2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>R$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:R2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:R2475))))","v":2.7222213022062203},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>T$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:S2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>S$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:S2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:S2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>U$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:T2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>T$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:T2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:T2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>V$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:U2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>U$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:U2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:U2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>W$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:V2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>V$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:V2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:V2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>X$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:W2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>W$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:W2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:W2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>Y$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:X2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>X$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:X2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:X2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>Z$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:Y2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>Y$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:Y2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:Y2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AA$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:Z2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>Z$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:Z2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:Z2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AB$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AA2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AA$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AA2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AA2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AC$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AB2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AB$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AB2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AB2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AD$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AC2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AC$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AC2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AC2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AE$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AD2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AD$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AD2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AD2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AF$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AE2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AE$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AE2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AE2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AG$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AF2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AF$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AF2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AF2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AH$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AG2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AG$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AG2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AG2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AI$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AH2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AH$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AH2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AH2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AJ$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AI2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AI$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AI2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AI2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AK$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AJ2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AJ$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AJ2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AJ2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AL$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AK2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AK$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AK2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AK2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AM$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AL2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AL$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AL2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AL2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AN$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AM2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AM$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AM2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AM2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AO$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AN2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AN$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AN2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AN2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AP$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AO2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AO$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AO2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AO2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AQ$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AP2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AP$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AP2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AP2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AR$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AQ2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AQ$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AQ2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AQ2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AS$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AR2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AR$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AR2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AR2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AT$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AS2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AS$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AS2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AS2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AU$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AT2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AT$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AT2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AT2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AV$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AU2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AU$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AU2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AU2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AW$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AV2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AV$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AV2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AV2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AX$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AW2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AW$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AW2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AW2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AY$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AX2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AX$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AX2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AX2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>AZ$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AY2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AY$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AY2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AY2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BA$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AZ2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>AZ$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AZ2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:AZ2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BB$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BA2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BA$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BA2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BA2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BC$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BB2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BB$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BB2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BB2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BD$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BC2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BC$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BC2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BC2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BE$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BD2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BD$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BD2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BD2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BF$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BE2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BE$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BE2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BE2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BG$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BF2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BF$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BF2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BF2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BH$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BG2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BG$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BG2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BG2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BI$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BH2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BH$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BH2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BH2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BJ$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BI2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BI$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BI2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BI2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BK$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BJ2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BJ$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BJ2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BJ2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BL$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BK2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BK$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BK2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BK2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BM$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BL2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BL$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BL2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BL2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BN$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BM2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BM$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BM2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BM2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BO$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BN2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BN$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BN2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BN2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BP$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BO2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BO$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BO2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BO2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BQ$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BP2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BP$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BP2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BP2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BR$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BQ2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BQ$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BQ2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BQ2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BS$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BR2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BR$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BR2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BR2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BT$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BS2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BS$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BS2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BS2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BU$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BT2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BT$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BT2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BT2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BV$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BU2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BU$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BU2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BU2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BW$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BV2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BV$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BV2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BV2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BX$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BW2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BW$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BW2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BW2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BY$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BX2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BX$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BX2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BX2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>BZ$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BY2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BY$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BY2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BY2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>CA$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BZ2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>BZ$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BZ2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:BZ2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>CB$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:CA2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>CA$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:CA2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:CA2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>CC$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:CB2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>CB$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:CB2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:CB2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>CD$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:CC2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>CC$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:CC2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:CC2475))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2475, $E2475)=\"n/a\",0,IF(OFFSET($G2472, -$E2475, $E2475)=\"SL\",\nIF(OFFSET($G2465,-$E2475,$E2475)+$E2475>CE$5,IFERROR((OFFSET($G2464,-$E2475,$E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:CD2475)),\nIF(OFFSET($G2466,-$E2475,$E2475)+$E2475>CD$5,IFERROR(((OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:CD2475))*OFFSET($G2471, -$E2475, $E2475)/(OFFSET($G2465,-$E2475,$E2475))),0),OFFSET($G2464,-$E2475,$E2475)-SUM($G2475:CD2475))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2476)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>P$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:O2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>O$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:O2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:O2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>Q$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:P2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>P$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:P2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:P2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>R$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:Q2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>Q$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:Q2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:Q2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>S$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:R2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>R$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:R2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:R2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>T$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:S2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>S$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:S2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:S2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>U$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:T2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>T$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:T2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:T2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>V$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:U2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>U$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:U2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:U2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>W$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:V2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>V$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:V2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:V2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>X$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:W2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>W$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:W2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:W2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>Y$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:X2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>X$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:X2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:X2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>Z$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:Y2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>Y$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:Y2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:Y2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AA$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:Z2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>Z$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:Z2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:Z2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AB$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AA2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AA$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AA2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AA2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AC$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AB2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AB$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AB2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AB2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AD$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AC2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AC$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AC2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AC2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AE$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AD2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AD$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AD2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AD2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AF$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AE2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AE$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AE2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AE2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AG$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AF2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AF$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AF2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AF2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AH$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AG2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AG$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AG2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AG2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AI$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AH2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AH$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AH2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AH2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AJ$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AI2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AI$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AI2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AI2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AK$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AJ2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AJ$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AJ2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AJ2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AL$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AK2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AK$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AK2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AK2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AM$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AL2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AL$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AL2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AL2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AN$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AM2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AM$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AM2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AM2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AO$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AN2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AN$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AN2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AN2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AP$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AO2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AO$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AO2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AO2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AQ$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AP2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AP$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AP2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AP2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AR$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AQ2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AQ$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AQ2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AQ2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AS$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AR2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AR$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AR2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AR2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AT$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AS2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AS$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AS2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AS2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AU$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AT2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AT$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AT2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AT2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AV$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AU2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AU$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AU2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AU2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AW$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AV2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AV$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AV2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AV2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AX$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AW2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AW$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AW2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AW2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AY$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AX2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AX$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AX2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AX2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>AZ$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AY2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AY$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AY2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AY2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BA$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AZ2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>AZ$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AZ2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:AZ2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BB$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BA2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BA$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BA2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BA2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BC$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BB2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BB$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BB2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BB2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BD$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BC2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BC$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BC2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BC2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BE$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BD2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BD$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BD2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BD2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BF$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BE2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BE$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BE2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BE2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BG$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BF2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BF$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BF2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BF2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BH$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BG2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BG$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BG2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BG2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BI$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BH2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BH$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BH2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BH2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BJ$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BI2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BI$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BI2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BI2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BK$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BJ2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BJ$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BJ2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BJ2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BL$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BK2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BK$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BK2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BK2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BM$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BL2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BL$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BL2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BL2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BN$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BM2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BM$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BM2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BM2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BO$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BN2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BN$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BN2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BN2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BP$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BO2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BO$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BO2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BO2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BQ$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BP2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BP$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BP2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BP2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BR$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BQ2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BQ$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BQ2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BQ2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BS$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BR2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BR$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BR2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BR2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BT$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BS2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BS$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BS2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BS2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BU$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BT2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BT$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BT2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BT2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BV$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BU2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BU$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BU2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BU2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BW$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BV2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BV$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BV2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BV2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BX$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BW2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BW$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BW2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BW2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BY$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BX2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BX$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BX2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BX2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>BZ$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BY2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BY$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BY2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BY2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>CA$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BZ2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>BZ$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BZ2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:BZ2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>CB$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:CA2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>CA$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:CA2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:CA2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>CC$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:CB2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>CB$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:CB2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:CB2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>CD$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:CC2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>CC$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:CC2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:CC2476))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2476, $E2476)=\"n/a\",0,IF(OFFSET($G2473, -$E2476, $E2476)=\"SL\",\nIF(OFFSET($G2466,-$E2476,$E2476)+$E2476>CE$5,IFERROR((OFFSET($G2465,-$E2476,$E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:CD2476)),\nIF(OFFSET($G2467,-$E2476,$E2476)+$E2476>CD$5,IFERROR(((OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:CD2476))*OFFSET($G2472, -$E2476, $E2476)/(OFFSET($G2466,-$E2476,$E2476))),0),OFFSET($G2465,-$E2476,$E2476)-SUM($G2476:CD2476))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2477)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>Q$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:P2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>P$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:P2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:P2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>R$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:Q2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>Q$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:Q2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:Q2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>S$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:R2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>R$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:R2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:R2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>T$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:S2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>S$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:S2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:S2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>U$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:T2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>T$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:T2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:T2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>V$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:U2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>U$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:U2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:U2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>W$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:V2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>V$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:V2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:V2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>X$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:W2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>W$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:W2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:W2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>Y$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:X2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>X$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:X2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:X2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>Z$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:Y2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>Y$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:Y2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:Y2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AA$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:Z2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>Z$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:Z2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:Z2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AB$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AA2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AA$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AA2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AA2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AC$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AB2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AB$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AB2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AB2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AD$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AC2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AC$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AC2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AC2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AE$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AD2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AD$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AD2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AD2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AF$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AE2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AE$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AE2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AE2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AG$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AF2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AF$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AF2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AF2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AH$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AG2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AG$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AG2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AG2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AI$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AH2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AH$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AH2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AH2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AJ$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AI2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AI$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AI2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AI2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AK$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AJ2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AJ$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AJ2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AJ2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AL$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AK2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AK$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AK2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AK2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AM$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AL2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AL$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AL2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AL2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AN$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AM2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AM$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AM2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AM2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AO$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AN2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AN$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AN2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AN2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AP$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AO2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AO$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AO2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AO2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AQ$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AP2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AP$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AP2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AP2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AR$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AQ2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AQ$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AQ2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AQ2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AS$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AR2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AR$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AR2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AR2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AT$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AS2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AS$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AS2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AS2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AU$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AT2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AT$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AT2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AT2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AV$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AU2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AU$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AU2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AU2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AW$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AV2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AV$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AV2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AV2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AX$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AW2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AW$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AW2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AW2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AY$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AX2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AX$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AX2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AX2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>AZ$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AY2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AY$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AY2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AY2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BA$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AZ2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>AZ$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AZ2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:AZ2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BB$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BA2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BA$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BA2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BA2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BC$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BB2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BB$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BB2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BB2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BD$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BC2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BC$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BC2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BC2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BE$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BD2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BD$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BD2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BD2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BF$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BE2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BE$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BE2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BE2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BG$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BF2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BF$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BF2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BF2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BH$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BG2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BG$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BG2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BG2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BI$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BH2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BH$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BH2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BH2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BJ$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BI2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BI$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BI2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BI2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BK$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BJ2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BJ$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BJ2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BJ2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BL$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BK2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BK$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BK2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BK2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BM$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BL2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BL$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BL2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BL2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BN$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BM2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BM$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BM2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BM2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BO$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BN2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BN$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BN2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BN2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BP$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BO2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BO$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BO2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BO2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BQ$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BP2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BP$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BP2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BP2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BR$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BQ2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BQ$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BQ2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BQ2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BS$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BR2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BR$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BR2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BR2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BT$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BS2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BS$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BS2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BS2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BU$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BT2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BT$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BT2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BT2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BV$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BU2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BU$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BU2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BU2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BW$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BV2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BV$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BV2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BV2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BX$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BW2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BW$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BW2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BW2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BY$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BX2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BX$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BX2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BX2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>BZ$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BY2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BY$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BY2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BY2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>CA$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BZ2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>BZ$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BZ2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:BZ2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>CB$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:CA2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>CA$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:CA2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:CA2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>CC$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:CB2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>CB$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:CB2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:CB2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>CD$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:CC2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>CC$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:CC2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:CC2477))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2477, $E2477)=\"n/a\",0,IF(OFFSET($G2474, -$E2477, $E2477)=\"SL\",\nIF(OFFSET($G2467,-$E2477,$E2477)+$E2477>CE$5,IFERROR((OFFSET($G2466,-$E2477,$E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:CD2477)),\nIF(OFFSET($G2468,-$E2477,$E2477)+$E2477>CD$5,IFERROR(((OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:CD2477))*OFFSET($G2473, -$E2477, $E2477)/(OFFSET($G2467,-$E2477,$E2477))),0),OFFSET($G2466,-$E2477,$E2477)-SUM($G2477:CD2477))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2478)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>R$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:Q2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>Q$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:Q2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:Q2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>S$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:R2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>R$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:R2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:R2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>T$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:S2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>S$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:S2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:S2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>U$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:T2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>T$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:T2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:T2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>V$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:U2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>U$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:U2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:U2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>W$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:V2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>V$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:V2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:V2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>X$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:W2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>W$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:W2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:W2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>Y$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:X2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>X$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:X2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:X2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>Z$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:Y2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>Y$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:Y2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:Y2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AA$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:Z2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>Z$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:Z2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:Z2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AB$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AA2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AA$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AA2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AA2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AC$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AB2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AB$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AB2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AB2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AD$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AC2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AC$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AC2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AC2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AE$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AD2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AD$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AD2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AD2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AF$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AE2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AE$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AE2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AE2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AG$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AF2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AF$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AF2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AF2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AH$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AG2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AG$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AG2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AG2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AI$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AH2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AH$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AH2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AH2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AJ$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AI2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AI$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AI2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AI2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AK$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AJ2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AJ$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AJ2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AJ2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AL$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AK2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AK$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AK2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AK2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AM$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AL2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AL$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AL2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AL2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AN$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AM2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AM$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AM2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AM2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AO$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AN2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AN$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AN2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AN2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AP$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AO2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AO$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AO2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AO2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AQ$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AP2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AP$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AP2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AP2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AR$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AQ2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AQ$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AQ2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AQ2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AS$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AR2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AR$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AR2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AR2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AT$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AS2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AS$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AS2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AS2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AU$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AT2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AT$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AT2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AT2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AV$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AU2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AU$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AU2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AU2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AW$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AV2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AV$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AV2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AV2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AX$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AW2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AW$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AW2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AW2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AY$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AX2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AX$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AX2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AX2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>AZ$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AY2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AY$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AY2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AY2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BA$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AZ2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>AZ$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AZ2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:AZ2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BB$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BA2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BA$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BA2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BA2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BC$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BB2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BB$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BB2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BB2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BD$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BC2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BC$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BC2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BC2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BE$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BD2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BD$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BD2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BD2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BF$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BE2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BE$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BE2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BE2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BG$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BF2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BF$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BF2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BF2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BH$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BG2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BG$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BG2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BG2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BI$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BH2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BH$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BH2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BH2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BJ$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BI2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BI$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BI2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BI2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BK$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BJ2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BJ$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BJ2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BJ2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BL$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BK2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BK$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BK2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BK2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BM$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BL2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BL$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BL2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BL2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BN$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BM2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BM$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BM2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BM2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BO$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BN2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BN$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BN2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BN2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BP$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BO2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BO$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BO2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BO2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BQ$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BP2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BP$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BP2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BP2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BR$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BQ2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BQ$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BQ2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BQ2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BS$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BR2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BR$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BR2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BR2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BT$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BS2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BS$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BS2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BS2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BU$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BT2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BT$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BT2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BT2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BV$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BU2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BU$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BU2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BU2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BW$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BV2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BV$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BV2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BV2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BX$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BW2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BW$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BW2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BW2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BY$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BX2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BX$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BX2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BX2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>BZ$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BY2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BY$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BY2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BY2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>CA$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BZ2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>BZ$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BZ2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:BZ2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>CB$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:CA2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>CA$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:CA2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:CA2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>CC$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:CB2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>CB$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:CB2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:CB2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>CD$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:CC2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>CC$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:CC2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:CC2478))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2478, $E2478)=\"n/a\",0,IF(OFFSET($G2475, -$E2478, $E2478)=\"SL\",\nIF(OFFSET($G2468,-$E2478,$E2478)+$E2478>CE$5,IFERROR((OFFSET($G2467,-$E2478,$E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:CD2478)),\nIF(OFFSET($G2469,-$E2478,$E2478)+$E2478>CD$5,IFERROR(((OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:CD2478))*OFFSET($G2474, -$E2478, $E2478)/(OFFSET($G2468,-$E2478,$E2478))),0),OFFSET($G2467,-$E2478,$E2478)-SUM($G2478:CD2478))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2479)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>S$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:R2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>R$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:R2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:R2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>T$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:S2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>S$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:S2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:S2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>U$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:T2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>T$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:T2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:T2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>V$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:U2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>U$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:U2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:U2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>W$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:V2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>V$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:V2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:V2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>X$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:W2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>W$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:W2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:W2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>Y$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:X2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>X$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:X2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:X2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>Z$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:Y2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>Y$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:Y2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:Y2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AA$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:Z2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>Z$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:Z2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:Z2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AB$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AA2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AA$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AA2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AA2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AC$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AB2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AB$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AB2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AB2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AD$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AC2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AC$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AC2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AC2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AE$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AD2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AD$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AD2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AD2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AF$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AE2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AE$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AE2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AE2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AG$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AF2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AF$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AF2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AF2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AH$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AG2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AG$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AG2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AG2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AI$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AH2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AH$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AH2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AH2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AJ$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AI2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AI$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AI2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AI2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AK$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AJ2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AJ$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AJ2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AJ2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AL$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AK2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AK$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AK2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AK2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AM$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AL2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AL$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AL2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AL2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AN$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AM2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AM$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AM2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AM2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AO$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AN2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AN$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AN2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AN2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AP$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AO2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AO$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AO2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AO2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AQ$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AP2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AP$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AP2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AP2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AR$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AQ2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AQ$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AQ2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AQ2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AS$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AR2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AR$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AR2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AR2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AT$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AS2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AS$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AS2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AS2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AU$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AT2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AT$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AT2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AT2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AV$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AU2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AU$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AU2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AU2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AW$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AV2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AV$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AV2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AV2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AX$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AW2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AW$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AW2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AW2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AY$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AX2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AX$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AX2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AX2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>AZ$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AY2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AY$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AY2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AY2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BA$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AZ2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>AZ$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AZ2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:AZ2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BB$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BA2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BA$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BA2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BA2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BC$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BB2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BB$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BB2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BB2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BD$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BC2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BC$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BC2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BC2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BE$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BD2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BD$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BD2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BD2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BF$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BE2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BE$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BE2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BE2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BG$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BF2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BF$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BF2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BF2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BH$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BG2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BG$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BG2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BG2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BI$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BH2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BH$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BH2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BH2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BJ$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BI2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BI$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BI2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BI2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BK$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BJ2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BJ$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BJ2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BJ2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BL$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BK2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BK$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BK2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BK2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BM$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BL2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BL$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BL2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BL2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BN$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BM2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BM$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BM2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BM2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BO$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BN2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BN$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BN2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BN2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BP$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BO2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BO$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BO2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BO2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BQ$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BP2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BP$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BP2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BP2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BR$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BQ2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BQ$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BQ2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BQ2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BS$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BR2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BR$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BR2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BR2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BT$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BS2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BS$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BS2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BS2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BU$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BT2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BT$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BT2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BT2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BV$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BU2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BU$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BU2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BU2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BW$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BV2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BV$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BV2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BV2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BX$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BW2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BW$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BW2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BW2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BY$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BX2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BX$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BX2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BX2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>BZ$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BY2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BY$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BY2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BY2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>CA$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BZ2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>BZ$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BZ2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:BZ2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>CB$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:CA2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>CA$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:CA2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:CA2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>CC$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:CB2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>CB$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:CB2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:CB2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>CD$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:CC2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>CC$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:CC2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:CC2479))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2479, $E2479)=\"n/a\",0,IF(OFFSET($G2476, -$E2479, $E2479)=\"SL\",\nIF(OFFSET($G2469,-$E2479,$E2479)+$E2479>CE$5,IFERROR((OFFSET($G2468,-$E2479,$E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:CD2479)),\nIF(OFFSET($G2470,-$E2479,$E2479)+$E2479>CD$5,IFERROR(((OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:CD2479))*OFFSET($G2475, -$E2479, $E2479)/(OFFSET($G2469,-$E2479,$E2479))),0),OFFSET($G2468,-$E2479,$E2479)-SUM($G2479:CD2479))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2480)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>T$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:S2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>S$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:S2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:S2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>U$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:T2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>T$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:T2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:T2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>V$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:U2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>U$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:U2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:U2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>W$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:V2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>V$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:V2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:V2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>X$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:W2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>W$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:W2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:W2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>Y$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:X2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>X$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:X2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:X2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>Z$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:Y2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>Y$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:Y2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:Y2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AA$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:Z2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>Z$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:Z2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:Z2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AB$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AA2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AA$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AA2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AA2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AC$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AB2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AB$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AB2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AB2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AD$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AC2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AC$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AC2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AC2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AE$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AD2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AD$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AD2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AD2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AF$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AE2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AE$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AE2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AE2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AG$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AF2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AF$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AF2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AF2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AH$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AG2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AG$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AG2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AG2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AI$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AH2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AH$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AH2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AH2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AJ$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AI2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AI$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AI2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AI2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AK$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AJ2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AJ$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AJ2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AJ2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AL$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AK2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AK$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AK2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AK2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AM$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AL2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AL$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AL2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AL2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AN$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AM2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AM$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AM2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AM2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AO$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AN2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AN$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AN2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AN2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AP$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AO2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AO$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AO2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AO2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AQ$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AP2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AP$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AP2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AP2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AR$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AQ2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AQ$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AQ2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AQ2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AS$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AR2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AR$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AR2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AR2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AT$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AS2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AS$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AS2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AS2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AU$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AT2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AT$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AT2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AT2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AV$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AU2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AU$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AU2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AU2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AW$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AV2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AV$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AV2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AV2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AX$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AW2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AW$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AW2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AW2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AY$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AX2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AX$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AX2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AX2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>AZ$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AY2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AY$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AY2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AY2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BA$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AZ2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>AZ$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AZ2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:AZ2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BB$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BA2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BA$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BA2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BA2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BC$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BB2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BB$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BB2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BB2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BD$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BC2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BC$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BC2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BC2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BE$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BD2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BD$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BD2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BD2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BF$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BE2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BE$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BE2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BE2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BG$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BF2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BF$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BF2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BF2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BH$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BG2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BG$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BG2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BG2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BI$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BH2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BH$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BH2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BH2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BJ$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BI2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BI$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BI2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BI2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BK$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BJ2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BJ$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BJ2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BJ2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BL$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BK2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BK$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BK2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BK2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BM$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BL2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BL$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BL2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BL2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BN$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BM2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BM$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BM2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BM2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BO$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BN2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BN$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BN2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BN2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BP$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BO2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BO$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BO2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BO2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BQ$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BP2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BP$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BP2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BP2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BR$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BQ2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BQ$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BQ2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BQ2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BS$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BR2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BR$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BR2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BR2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BT$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BS2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BS$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BS2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BS2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BU$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BT2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BT$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BT2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BT2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BV$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BU2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BU$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BU2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BU2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BW$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BV2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BV$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BV2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BV2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BX$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BW2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BW$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BW2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BW2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BY$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BX2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BX$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BX2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BX2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>BZ$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BY2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BY$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BY2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BY2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>CA$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BZ2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>BZ$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BZ2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:BZ2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>CB$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:CA2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>CA$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:CA2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:CA2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>CC$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:CB2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>CB$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:CB2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:CB2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>CD$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:CC2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>CC$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:CC2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:CC2480))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2480, $E2480)=\"n/a\",0,IF(OFFSET($G2477, -$E2480, $E2480)=\"SL\",\nIF(OFFSET($G2470,-$E2480,$E2480)+$E2480>CE$5,IFERROR((OFFSET($G2469,-$E2480,$E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:CD2480)),\nIF(OFFSET($G2471,-$E2480,$E2480)+$E2480>CD$5,IFERROR(((OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:CD2480))*OFFSET($G2476, -$E2480, $E2480)/(OFFSET($G2470,-$E2480,$E2480))),0),OFFSET($G2469,-$E2480,$E2480)-SUM($G2480:CD2480))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2481)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>U$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:T2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>T$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:T2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:T2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>V$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:U2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>U$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:U2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:U2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>W$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:V2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>V$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:V2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:V2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>X$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:W2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>W$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:W2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:W2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>Y$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:X2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>X$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:X2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:X2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>Z$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:Y2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>Y$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:Y2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:Y2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AA$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:Z2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>Z$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:Z2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:Z2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AB$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AA2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AA$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AA2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AA2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AC$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AB2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AB$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AB2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AB2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AD$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AC2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AC$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AC2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AC2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AE$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AD2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AD$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AD2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AD2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AF$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AE2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AE$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AE2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AE2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AG$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AF2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AF$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AF2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AF2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AH$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AG2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AG$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AG2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AG2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AI$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AH2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AH$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AH2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AH2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AJ$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AI2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AI$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AI2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AI2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AK$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AJ2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AJ$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AJ2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AJ2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AL$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AK2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AK$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AK2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AK2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AM$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AL2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AL$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AL2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AL2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AN$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AM2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AM$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AM2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AM2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AO$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AN2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AN$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AN2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AN2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AP$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AO2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AO$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AO2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AO2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AQ$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AP2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AP$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AP2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AP2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AR$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AQ2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AQ$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AQ2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AQ2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AS$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AR2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AR$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AR2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AR2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AT$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AS2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AS$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AS2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AS2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AU$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AT2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AT$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AT2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AT2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AV$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AU2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AU$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AU2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AU2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AW$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AV2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AV$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AV2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AV2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AX$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AW2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AW$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AW2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AW2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AY$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AX2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AX$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AX2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AX2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>AZ$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AY2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AY$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AY2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AY2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BA$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AZ2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>AZ$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AZ2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:AZ2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BB$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BA2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BA$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BA2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BA2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BC$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BB2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BB$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BB2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BB2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BD$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BC2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BC$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BC2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BC2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BE$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BD2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BD$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BD2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BD2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BF$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BE2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BE$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BE2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BE2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BG$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BF2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BF$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BF2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BF2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BH$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BG2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BG$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BG2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BG2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BI$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BH2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BH$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BH2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BH2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BJ$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BI2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BI$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BI2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BI2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BK$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BJ2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BJ$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BJ2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BJ2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BL$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BK2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BK$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BK2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BK2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BM$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BL2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BL$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BL2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BL2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BN$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BM2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BM$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BM2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BM2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BO$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BN2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BN$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BN2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BN2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BP$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BO2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BO$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BO2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BO2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BQ$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BP2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BP$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BP2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BP2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BR$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BQ2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BQ$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BQ2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BQ2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BS$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BR2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BR$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BR2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BR2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BT$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BS2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BS$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BS2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BS2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BU$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BT2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BT$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BT2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BT2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BV$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BU2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BU$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BU2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BU2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BW$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BV2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BV$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BV2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BV2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BX$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BW2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BW$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BW2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BW2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BY$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BX2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BX$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BX2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BX2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>BZ$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BY2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BY$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BY2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BY2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>CA$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BZ2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>BZ$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BZ2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:BZ2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>CB$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:CA2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>CA$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:CA2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:CA2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>CC$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:CB2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>CB$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:CB2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:CB2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>CD$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:CC2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>CC$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:CC2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:CC2481))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2481, $E2481)=\"n/a\",0,IF(OFFSET($G2478, -$E2481, $E2481)=\"SL\",\nIF(OFFSET($G2471,-$E2481,$E2481)+$E2481>CE$5,IFERROR((OFFSET($G2470,-$E2481,$E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:CD2481)),\nIF(OFFSET($G2472,-$E2481,$E2481)+$E2481>CD$5,IFERROR(((OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:CD2481))*OFFSET($G2477, -$E2481, $E2481)/(OFFSET($G2471,-$E2481,$E2481))),0),OFFSET($G2470,-$E2481,$E2481)-SUM($G2481:CD2481))))","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2482)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>V$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:U2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>U$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:U2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:U2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>W$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:V2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>V$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:V2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:V2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>X$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:W2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>W$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:W2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:W2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>Y$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:X2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>X$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:X2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:X2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>Z$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:Y2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>Y$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:Y2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:Y2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AA$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:Z2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>Z$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:Z2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:Z2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AB$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AA2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AA$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AA2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AA2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AC$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AB2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AB$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AB2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AB2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AD$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AC2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AC$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AC2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AC2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AE$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AD2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AD$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AD2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AD2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AF$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AE2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AE$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AE2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AE2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AG$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AF2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AF$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AF2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AF2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AH$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AG2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AG$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AG2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AG2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AI$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AH2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AH$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AH2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AH2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AJ$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AI2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AI$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AI2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AI2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AK$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AJ2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AJ$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AJ2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AJ2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AL$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AK2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AK$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AK2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AK2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AM$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AL2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AL$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AL2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AL2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AN$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AM2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AM$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AM2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AM2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AO$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AN2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AN$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AN2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AN2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AP$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AO2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AO$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AO2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AO2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AQ$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AP2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AP$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AP2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AP2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AR$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AQ2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AQ$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AQ2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AQ2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AS$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AR2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AR$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AR2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AR2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AT$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AS2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AS$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AS2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AS2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AU$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AT2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AT$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AT2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AT2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AV$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AU2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AU$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AU2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AU2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AW$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AV2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AV$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AV2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AV2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AX$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AW2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AW$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AW2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AW2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AY$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AX2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AX$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AX2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AX2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>AZ$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AY2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AY$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AY2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AY2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BA$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AZ2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>AZ$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AZ2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:AZ2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BB$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BA2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BA$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BA2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BA2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BC$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BB2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BB$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BB2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BB2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BD$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BC2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BC$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BC2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BC2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BE$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BD2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BD$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BD2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BD2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BF$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BE2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BE$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BE2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BE2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BG$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BF2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BF$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BF2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BF2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BH$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BG2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BG$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BG2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BG2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BI$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BH2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BH$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BH2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BH2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BJ$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BI2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BI$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BI2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BI2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BK$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BJ2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BJ$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BJ2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BJ2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BL$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BK2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BK$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BK2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BK2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BM$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BL2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BL$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BL2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BL2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BN$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BM2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BM$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BM2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BM2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BO$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BN2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BN$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BN2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BN2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BP$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BO2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BO$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BO2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BO2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BQ$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BP2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BP$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BP2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BP2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BR$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BQ2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BQ$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BQ2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BQ2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BS$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BR2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BR$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BR2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BR2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BT$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BS2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BS$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BS2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BS2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BU$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BT2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BT$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BT2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BT2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BV$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BU2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BU$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BU2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BU2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BW$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BV2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BV$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BV2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BV2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BX$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BW2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BW$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BW2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BW2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BY$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BX2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BX$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BX2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BX2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>BZ$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BY2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BY$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BY2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BY2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>CA$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BZ2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>BZ$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BZ2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:BZ2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>CB$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:CA2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>CA$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:CA2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:CA2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>CC$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:CB2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>CB$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:CB2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:CB2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>CD$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:CC2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>CC$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:CC2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:CC2482))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2482, $E2482)=\"n/a\",0,IF(OFFSET($G2479, -$E2482, $E2482)=\"SL\",\nIF(OFFSET($G2472,-$E2482,$E2482)+$E2482>CE$5,IFERROR((OFFSET($G2471,-$E2482,$E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:CD2482)),\nIF(OFFSET($G2473,-$E2482,$E2482)+$E2482>CD$5,IFERROR(((OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:CD2482))*OFFSET($G2478, -$E2482, $E2482)/(OFFSET($G2472,-$E2482,$E2482))),0),OFFSET($G2471,-$E2482,$E2482)-SUM($G2482:CD2482))))","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2483)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>W$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:V2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>V$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:V2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:V2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>X$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:W2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>W$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:W2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:W2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>Y$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:X2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>X$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:X2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:X2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>Z$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:Y2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>Y$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:Y2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:Y2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AA$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:Z2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>Z$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:Z2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:Z2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AB$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AA2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AA$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AA2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AA2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AC$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AB2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AB$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AB2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AB2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AD$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AC2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AC$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AC2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AC2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AE$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AD2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AD$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AD2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AD2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AF$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AE2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AE$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AE2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AE2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AG$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AF2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AF$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AF2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AF2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AH$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AG2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AG$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AG2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AG2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AI$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AH2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AH$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AH2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AH2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AJ$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AI2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AI$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AI2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AI2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AK$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AJ2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AJ$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AJ2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AJ2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AL$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AK2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AK$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AK2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AK2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AM$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AL2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AL$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AL2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AL2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AN$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AM2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AM$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AM2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AM2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AO$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AN2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AN$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AN2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AN2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AP$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AO2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AO$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AO2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AO2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AQ$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AP2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AP$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AP2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AP2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AR$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AQ2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AQ$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AQ2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AQ2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AS$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AR2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AR$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AR2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AR2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AT$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AS2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AS$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AS2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AS2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AU$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AT2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AT$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AT2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AT2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AV$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AU2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AU$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AU2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AU2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AW$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AV2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AV$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AV2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AV2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AX$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AW2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AW$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AW2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AW2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AY$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AX2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AX$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AX2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AX2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>AZ$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AY2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AY$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AY2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AY2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BA$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AZ2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AZ$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AZ2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:AZ2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BB$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BA2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BA$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BA2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BA2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BC$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BB2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BB$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BB2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BB2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BD$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BC2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BC$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BC2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BC2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BE$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BD2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BD$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BD2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BD2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BF$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BE2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BE$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BE2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BE2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BG$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BF2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BF$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BF2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BF2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BH$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BG2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BG$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BG2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BG2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BI$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BH2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BH$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BH2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BH2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BJ$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BI2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BI$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BI2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BI2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BK$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BJ2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BJ$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BJ2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BJ2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BL$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BK2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BK$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BK2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BK2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BM$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BL2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BL$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BL2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BL2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BN$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BM2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BM$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BM2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BM2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BO$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BN2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BN$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BN2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BN2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BP$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BO2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BO$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BO2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BO2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BQ$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BP2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BP$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BP2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BP2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BR$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BQ2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BQ$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BQ2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BQ2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BS$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BR2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BR$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BR2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BR2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BT$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BS2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BS$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BS2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BS2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BU$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BT2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BT$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BT2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BT2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BV$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BU2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BU$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BU2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BU2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BW$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BV2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BV$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BV2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BV2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BX$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BW2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BW$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BW2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BW2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BY$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BX2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BX$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BX2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BX2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>BZ$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BY2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BY$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BY2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BY2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>CA$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BZ2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BZ$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BZ2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:BZ2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>CB$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:CA2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>CA$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:CA2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:CA2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>CC$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:CB2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>CB$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:CB2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:CB2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>CD$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:CC2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>CC$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:CC2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:CC2483))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2480, -$E2483, $E2483)=\"SL\",\nIF(OFFSET($G2473,-$E2483,$E2483)+$E2483>CE$5,IFERROR((OFFSET($G2472,-$E2483,$E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:CD2483)),\nIF(OFFSET($G2474,-$E2483,$E2483)+$E2483>CD$5,IFERROR(((OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:CD2483))*OFFSET($G2479, -$E2483, $E2483)/(OFFSET($G2473,-$E2483,$E2483))),0),OFFSET($G2472,-$E2483,$E2483)-SUM($G2483:CD2483))))","v":0}]
[null,null,null,null,16,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2484)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>X$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:W2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>W$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:W2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:W2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>Y$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:X2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>X$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:X2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:X2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>Z$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:Y2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>Y$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:Y2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:Y2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AA$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:Z2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>Z$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:Z2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:Z2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AB$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AA2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AA$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AA2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AA2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AC$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AB2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AB$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AB2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AB2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AD$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AC2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AC$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AC2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AC2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AE$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AD2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AD$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AD2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AD2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AF$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AE2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AE$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AE2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AE2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AG$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AF2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AF$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AF2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AF2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AH$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AG2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AG$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AG2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AG2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AI$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AH2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AH$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AH2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AH2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AJ$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AI2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AI$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AI2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AI2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AK$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AJ2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AJ$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AJ2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AJ2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AL$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AK2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AK$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AK2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AK2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AM$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AL2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AL$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AL2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AL2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AN$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AM2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AM$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AM2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AM2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AO$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AN2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AN$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AN2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AN2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AP$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AO2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AO$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AO2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AO2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AQ$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AP2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AP$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AP2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AP2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AR$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AQ2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AQ$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AQ2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AQ2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AS$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AR2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AR$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AR2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AR2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AT$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AS2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AS$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AS2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AS2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AU$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AT2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AT$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AT2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AT2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AV$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AU2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AU$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AU2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AU2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AW$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AV2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AV$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AV2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AV2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AX$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AW2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AW$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AW2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AW2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AY$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AX2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AX$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AX2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AX2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>AZ$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AY2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AY$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AY2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AY2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BA$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AZ2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>AZ$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AZ2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:AZ2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BB$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BA2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BA$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BA2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BA2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BC$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BB2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BB$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BB2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BB2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BD$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BC2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BC$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BC2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BC2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BE$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BD2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BD$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BD2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BD2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BF$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BE2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BE$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BE2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BE2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BG$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BF2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BF$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BF2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BF2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BH$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BG2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BG$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BG2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BG2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BI$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BH2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BH$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BH2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BH2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BJ$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BI2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BI$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BI2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BI2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BK$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BJ2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BJ$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BJ2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BJ2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BL$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BK2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BK$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BK2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BK2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BM$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BL2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BL$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BL2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BL2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BN$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BM2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BM$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BM2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BM2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BO$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BN2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BN$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BN2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BN2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BP$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BO2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BO$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BO2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BO2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BQ$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BP2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BP$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BP2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BP2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BR$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BQ2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BQ$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BQ2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BQ2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BS$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BR2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BR$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BR2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BR2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BT$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BS2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BS$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BS2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BS2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BU$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BT2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BT$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BT2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BT2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BV$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BU2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BU$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BU2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BU2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BW$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BV2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BV$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BV2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BV2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BX$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BW2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BW$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BW2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BW2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BY$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BX2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BX$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BX2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BX2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>BZ$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BY2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BY$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BY2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BY2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>CA$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BZ2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>BZ$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BZ2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:BZ2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>CB$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:CA2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>CA$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:CA2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:CA2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>CC$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:CB2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>CB$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:CB2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:CB2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>CD$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:CC2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>CC$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:CC2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:CC2484))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2484, $E2484)=\"n/a\",0,IF(OFFSET($G2481, -$E2484, $E2484)=\"SL\",\nIF(OFFSET($G2474,-$E2484,$E2484)+$E2484>CE$5,IFERROR((OFFSET($G2473,-$E2484,$E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:CD2484)),\nIF(OFFSET($G2475,-$E2484,$E2484)+$E2484>CD$5,IFERROR(((OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:CD2484))*OFFSET($G2480, -$E2484, $E2484)/(OFFSET($G2474,-$E2484,$E2484))),0),OFFSET($G2473,-$E2484,$E2484)-SUM($G2484:CD2484))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2469)","v":"Depreciation of asset adjustments - TAB 2009-10"},null,null,{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>I$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:H2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>H$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:H2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:H2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>J$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:I2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>I$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:I2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:I2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>K$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:J2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>J$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:J2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:J2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>L$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:K2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>K$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:K2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:K2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>M$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:L2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>L$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:L2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:L2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>N$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:M2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>M$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:M2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:M2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>O$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:N2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>N$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:N2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:N2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>P$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:O2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>O$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:O2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:O2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>Q$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:P2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>P$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:P2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:P2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>R$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:Q2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>Q$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:Q2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:Q2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>S$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:R2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>R$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:R2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:R2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>T$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:S2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>S$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:S2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:S2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>U$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:T2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>T$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:T2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:T2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>V$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:U2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>U$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:U2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:U2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>W$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:V2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>V$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:V2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:V2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>X$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:W2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>W$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:W2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:W2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>Y$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:X2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>X$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:X2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:X2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>Z$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:Y2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>Y$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:Y2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:Y2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AA$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:Z2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>Z$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:Z2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:Z2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AB$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AA2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AA$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AA2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AA2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AC$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AB2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AB$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AB2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AB2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AD$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AC2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AC$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AC2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AC2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AE$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AD2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AD$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AD2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AD2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AF$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AE2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AE$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AE2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AE2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AG$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AF2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AF$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AF2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AF2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AH$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AG2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AG$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AG2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AG2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AI$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AH2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AH$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AH2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AH2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AJ$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AI2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AI$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AI2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AI2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AK$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AJ2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AJ$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AJ2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AJ2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AL$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AK2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AK$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AK2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AK2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AM$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AL2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AL$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AL2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AL2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AN$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AM2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AM$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AM2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AM2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AO$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AN2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AN$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AN2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AN2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AP$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AO2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AO$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AO2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AO2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AQ$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AP2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AP$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AP2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AP2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AR$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AQ2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AQ$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AQ2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AQ2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AS$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AR2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AR$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AR2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AR2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AT$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AS2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AS$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AS2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AS2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AU$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AT2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AT$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AT2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AT2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AV$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AU2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AU$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AU2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AU2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AW$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AV2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AV$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AV2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AV2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AX$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AW2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AW$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AW2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AW2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AY$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AX2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AX$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AX2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AX2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>AZ$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AY2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AY$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AY2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AY2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BA$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AZ2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>AZ$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AZ2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:AZ2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BB$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BA2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BA$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BA2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BA2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BC$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BB2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BB$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BB2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BB2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BD$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BC2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BC$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BC2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BC2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BE$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BD2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BD$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BD2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BD2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BF$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BE2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BE$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BE2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BE2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BG$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BF2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BF$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BF2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BF2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BH$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BG2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BG$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BG2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BG2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BI$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BH2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BH$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BH2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BH2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BJ$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BI2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BI$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BI2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BI2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BK$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BJ2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BJ$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BJ2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BJ2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BL$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BK2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BK$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BK2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BK2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BM$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BL2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BL$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BL2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BL2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BN$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BM2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BM$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BM2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BM2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BO$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BN2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BN$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BN2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BN2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BP$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BO2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BO$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BO2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BO2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BQ$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BP2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BP$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BP2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BP2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BR$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BQ2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BQ$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BQ2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BQ2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BS$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BR2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BR$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BR2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BR2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BT$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BS2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BS$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BS2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BS2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BU$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BT2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BT$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BT2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BT2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BV$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BU2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BU$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BU2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BU2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BW$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BV2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BV$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BV2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BV2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BX$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BW2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BW$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BW2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BW2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BY$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BX2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BX$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BX2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BX2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>BZ$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BY2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BY$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BY2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BY2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>CA$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BZ2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>BZ$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BZ2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:BZ2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>CB$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:CA2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>CA$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:CA2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:CA2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>CC$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:CB2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>CB$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:CB2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:CB2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>CD$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:CC2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>CC$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:CC2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:CC2487))))","v":0},{"$f":"IF(OFFSET($G2462, -$E2468, $E2469)=\"n/a\", 0, IF(OFFSET($G2465, -$E2468, $E2469)=\"SL\",\nIF(OFFSET($G2462, -$E2468, $E2469)+$E2469>CE$5, IFERROR((OFFSET($G2461, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))), 0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:CD2487)),\nIF(OFFSET($G2463, -$E2468, $E2469)+$E2469>CD$5, IFERROR(((OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:CD2487))*OFFSET($G2464, -$E2468, $E2469)/(OFFSET($G2462, -$E2468, $E2469))),0), OFFSET($G2461, -$E2468, $E2469)-SUM($G2487:CD2487))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2470)","v":"Depreciation of asset adjustments - TAB 2010-11"},null,null,null,{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>J$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:I2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>I$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:I2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:I2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>K$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:J2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>J$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:J2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:J2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>L$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:K2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>K$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:K2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:K2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>M$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:L2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>L$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:L2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:L2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>N$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:M2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>M$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:M2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:M2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>O$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:N2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>N$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:N2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:N2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>P$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:O2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>O$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:O2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:O2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>Q$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:P2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>P$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:P2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:P2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>R$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:Q2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>Q$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:Q2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:Q2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>S$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:R2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>R$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:R2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:R2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>T$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:S2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>S$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:S2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:S2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>U$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:T2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>T$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:T2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:T2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>V$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:U2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>U$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:U2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:U2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>W$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:V2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>V$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:V2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:V2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>X$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:W2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>W$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:W2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:W2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>Y$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:X2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>X$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:X2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:X2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>Z$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:Y2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>Y$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:Y2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:Y2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AA$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:Z2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>Z$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:Z2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:Z2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AB$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AA2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AA$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AA2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AA2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AC$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AB2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AB$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AB2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AB2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AD$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AC2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AC$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AC2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AC2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AE$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AD2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AD$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AD2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AD2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AF$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AE2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AE$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AE2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AE2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AG$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AF2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AF$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AF2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AF2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AH$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AG2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AG$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AG2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AG2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AI$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AH2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AH$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AH2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AH2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AJ$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AI2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AI$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AI2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AI2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AK$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AJ2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AJ$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AJ2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AJ2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AL$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AK2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AK$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AK2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AK2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AM$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AL2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AL$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AL2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AL2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AN$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AM2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AM$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AM2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AM2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AO$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AN2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AN$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AN2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AN2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AP$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AO2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AO$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AO2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AO2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AQ$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AP2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AP$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AP2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AP2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AR$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AQ2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AQ$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AQ2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AQ2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AS$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AR2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AR$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AR2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AR2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AT$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AS2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AS$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AS2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AS2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AU$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AT2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AT$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AT2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AT2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AV$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AU2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AU$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AU2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AU2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AW$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AV2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AV$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AV2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AV2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AX$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AW2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AW$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AW2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AW2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AY$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AX2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AX$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AX2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AX2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>AZ$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AY2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AY$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AY2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AY2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BA$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AZ2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>AZ$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AZ2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:AZ2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BB$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BA2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BA$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BA2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BA2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BC$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BB2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BB$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BB2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BB2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BD$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BC2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BC$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BC2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BC2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BE$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BD2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BD$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BD2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BD2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BF$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BE2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BE$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BE2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BE2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BG$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BF2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BF$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BF2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BF2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BH$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BG2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BG$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BG2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BG2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BI$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BH2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BH$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BH2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BH2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BJ$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BI2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BI$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BI2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BI2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BK$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BJ2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BJ$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BJ2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BJ2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BL$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BK2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BK$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BK2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BK2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BM$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BL2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BL$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BL2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BL2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BN$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BM2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BM$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BM2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BM2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BO$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BN2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BN$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BN2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BN2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BP$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BO2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BO$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BO2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BO2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BQ$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BP2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BP$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BP2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BP2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BR$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BQ2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BQ$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BQ2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BQ2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BS$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BR2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BR$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BR2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BR2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BT$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BS2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BS$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BS2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BS2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BU$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BT2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BT$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BT2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BT2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BV$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BU2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BU$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BU2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BU2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BW$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BV2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BV$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BV2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BV2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BX$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BW2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BW$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BW2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BW2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BY$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BX2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BX$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BX2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BX2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>BZ$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BY2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BY$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BY2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BY2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>CA$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BZ2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>BZ$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BZ2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:BZ2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>CB$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:CA2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>CA$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:CA2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:CA2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>CC$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:CB2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>CB$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:CB2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:CB2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>CD$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:CC2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>CC$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:CC2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:CC2488))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2469, $E2470)=\"n/a\", 0, IF(OFFSET($G2466, -$E2469, $E2470)=\"SL\",\nIF(OFFSET($G2463, -$E2469, $E2470)+$E2470>CE$5, IFERROR((OFFSET($G2462, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))), 0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:CD2488)),\nIF(OFFSET($G2464, -$E2469, $E2470)+$E2470>CD$5, IFERROR(((OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:CD2488))*OFFSET($G2465, -$E2469, $E2470)/(OFFSET($G2463, -$E2469, $E2470))),0), OFFSET($G2462, -$E2469, $E2470)-SUM($G2488:CD2488))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2471)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,null,null,{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>K$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:J2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>J$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:J2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:J2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>L$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:K2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>K$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:K2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:K2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>M$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:L2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>L$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:L2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:L2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>N$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:M2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>M$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:M2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:M2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>O$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:N2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>N$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:N2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:N2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>P$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:O2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>O$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:O2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:O2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>Q$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:P2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>P$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:P2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:P2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>R$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:Q2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>Q$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:Q2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:Q2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>S$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:R2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>R$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:R2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:R2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>T$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:S2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>S$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:S2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:S2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>U$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:T2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>T$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:T2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:T2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>V$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:U2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>U$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:U2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:U2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>W$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:V2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>V$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:V2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:V2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>X$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:W2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>W$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:W2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:W2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>Y$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:X2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>X$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:X2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:X2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>Z$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:Y2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>Y$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:Y2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:Y2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AA$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:Z2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>Z$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:Z2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:Z2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AB$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AA2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AA$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AA2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AA2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AC$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AB2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AB$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AB2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AB2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AD$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AC2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AC$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AC2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AC2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AE$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AD2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AD$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AD2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AD2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AF$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AE2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AE$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AE2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AE2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AG$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AF2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AF$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AF2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AF2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AH$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AG2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AG$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AG2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AG2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AI$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AH2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AH$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AH2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AH2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AJ$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AI2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AI$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AI2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AI2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AK$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AJ2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AJ$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AJ2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AJ2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AL$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AK2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AK$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AK2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AK2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AM$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AL2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AL$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AL2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AL2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AN$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AM2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AM$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AM2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AM2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AO$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AN2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AN$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AN2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AN2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AP$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AO2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AO$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AO2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AO2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AQ$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AP2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AP$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AP2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AP2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AR$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AQ2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AQ$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AQ2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AQ2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AS$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AR2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AR$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AR2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AR2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AT$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AS2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AS$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AS2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AS2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AU$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AT2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AT$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AT2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AT2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AV$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AU2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AU$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AU2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AU2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AW$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AV2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AV$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AV2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AV2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AX$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AW2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AW$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AW2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AW2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AY$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AX2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AX$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AX2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AX2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>AZ$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AY2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AY$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AY2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AY2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BA$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AZ2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>AZ$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AZ2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:AZ2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BB$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BA2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BA$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BA2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BA2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BC$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BB2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BB$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BB2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BB2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BD$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BC2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BC$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BC2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BC2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BE$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BD2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BD$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BD2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BD2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BF$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BE2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BE$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BE2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BE2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BG$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BF2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BF$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BF2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BF2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BH$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BG2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BG$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BG2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BG2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BI$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BH2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BH$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BH2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BH2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BJ$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BI2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BI$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BI2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BI2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BK$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BJ2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BJ$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BJ2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BJ2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BL$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BK2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BK$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BK2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BK2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BM$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BL2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BL$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BL2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BL2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BN$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BM2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BM$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BM2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BM2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BO$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BN2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BN$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BN2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BN2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BP$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BO2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BO$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BO2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BO2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BQ$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BP2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BP$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BP2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BP2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BR$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BQ2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BQ$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BQ2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BQ2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BS$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BR2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BR$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BR2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BR2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BT$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BS2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BS$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BS2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BS2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BU$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BT2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BT$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BT2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BT2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BV$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BU2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BU$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BU2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BU2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BW$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BV2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BV$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BV2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BV2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BX$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BW2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BW$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BW2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BW2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BY$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BX2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BX$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BX2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BX2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>BZ$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BY2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BY$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BY2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BY2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>CA$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BZ2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>BZ$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BZ2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:BZ2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>CB$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:CA2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>CA$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:CA2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:CA2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>CC$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:CB2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>CB$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:CB2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:CB2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>CD$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:CC2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>CC$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:CC2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:CC2489))))","v":0},{"$f":"IF(OFFSET($G2464, -$E2470, $E2471)=\"n/a\", 0, IF(OFFSET($G2467, -$E2470, $E2471)=\"SL\",\nIF(OFFSET($G2464, -$E2470, $E2471)+$E2471>CE$5, IFERROR((OFFSET($G2463, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))), 0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:CD2489)),\nIF(OFFSET($G2465, -$E2470, $E2471)+$E2471>CD$5, IFERROR(((OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:CD2489))*OFFSET($G2466, -$E2470, $E2471)/(OFFSET($G2464, -$E2470, $E2471))),0), OFFSET($G2463, -$E2470, $E2471)-SUM($G2489:CD2489))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2472)","v":"Depreciation of asset adjustments - TAB 2012-13"},null,null,null,null,null,{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>L$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:K2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>K$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:K2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:K2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>M$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:L2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>L$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:L2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:L2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>N$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:M2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>M$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:M2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:M2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>O$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:N2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>N$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:N2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:N2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>P$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:O2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>O$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:O2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:O2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>Q$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:P2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>P$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:P2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:P2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>R$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:Q2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>Q$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:Q2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:Q2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>S$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:R2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>R$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:R2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:R2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>T$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:S2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>S$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:S2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:S2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>U$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:T2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>T$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:T2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:T2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>V$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:U2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>U$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:U2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:U2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>W$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:V2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>V$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:V2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:V2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>X$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:W2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>W$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:W2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:W2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>Y$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:X2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>X$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:X2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:X2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>Z$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:Y2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>Y$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:Y2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:Y2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AA$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:Z2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>Z$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:Z2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:Z2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AB$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AA2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AA$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AA2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AA2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AC$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AB2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AB$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AB2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AB2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AD$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AC2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AC$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AC2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AC2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AE$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AD2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AD$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AD2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AD2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AF$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AE2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AE$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AE2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AE2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AG$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AF2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AF$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AF2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AF2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AH$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AG2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AG$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AG2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AG2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AI$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AH2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AH$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AH2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AH2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AJ$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AI2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AI$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AI2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AI2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AK$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AJ2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AJ$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AJ2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AJ2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AL$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AK2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AK$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AK2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AK2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AM$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AL2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AL$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AL2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AL2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AN$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AM2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AM$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AM2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AM2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AO$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AN2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AN$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AN2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AN2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AP$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AO2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AO$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AO2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AO2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AQ$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AP2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AP$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AP2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AP2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AR$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AQ2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AQ$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AQ2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AQ2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AS$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AR2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AR$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AR2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AR2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AT$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AS2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AS$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AS2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AS2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AU$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AT2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AT$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AT2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AT2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AV$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AU2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AU$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AU2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AU2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AW$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AV2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AV$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AV2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AV2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AX$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AW2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AW$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AW2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AW2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AY$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AX2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AX$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AX2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AX2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>AZ$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AY2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AY$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AY2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AY2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BA$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AZ2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>AZ$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AZ2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:AZ2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BB$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BA2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BA$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BA2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BA2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BC$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BB2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BB$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BB2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BB2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BD$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BC2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BC$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BC2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BC2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BE$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BD2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BD$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BD2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BD2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BF$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BE2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BE$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BE2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BE2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BG$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BF2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BF$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BF2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BF2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BH$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BG2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BG$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BG2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BG2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BI$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BH2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BH$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BH2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BH2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BJ$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BI2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BI$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BI2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BI2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BK$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BJ2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BJ$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BJ2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BJ2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BL$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BK2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BK$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BK2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BK2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BM$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BL2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BL$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BL2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BL2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BN$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BM2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BM$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BM2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BM2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BO$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BN2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BN$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BN2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BN2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BP$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BO2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BO$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BO2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BO2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BQ$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BP2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BP$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BP2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BP2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BR$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BQ2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BQ$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BQ2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BQ2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BS$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BR2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BR$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BR2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BR2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BT$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BS2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BS$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BS2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BS2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BU$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BT2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BT$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BT2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BT2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BV$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BU2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BU$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BU2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BU2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BW$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BV2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BV$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BV2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BV2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BX$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BW2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BW$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BW2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BW2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BY$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BX2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BX$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BX2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BX2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>BZ$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BY2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BY$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BY2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BY2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>CA$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BZ2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>BZ$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BZ2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:BZ2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>CB$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:CA2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>CA$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:CA2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:CA2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>CC$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:CB2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>CB$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:CB2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:CB2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>CD$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:CC2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>CC$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:CC2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:CC2490))))","v":0},{"$f":"IF(OFFSET($G2465, -$E2471, $E2472)=\"n/a\", 0, IF(OFFSET($G2468, -$E2471, $E2472)=\"SL\",\nIF(OFFSET($G2465, -$E2471, $E2472)+$E2472>CE$5, IFERROR((OFFSET($G2464, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))), 0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:CD2490)),\nIF(OFFSET($G2466, -$E2471, $E2472)+$E2472>CD$5, IFERROR(((OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:CD2490))*OFFSET($G2467, -$E2471, $E2472)/(OFFSET($G2465, -$E2471, $E2472))),0), OFFSET($G2464, -$E2471, $E2472)-SUM($G2490:CD2490))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2473)","v":"Depreciation of asset adjustments - TAB 2013-14"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>M$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:L2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>L$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:L2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:L2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>N$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:M2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>M$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:M2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:M2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>O$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:N2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>N$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:N2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:N2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>P$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:O2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>O$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:O2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:O2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>Q$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:P2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>P$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:P2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:P2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>R$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:Q2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>Q$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:Q2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:Q2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>S$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:R2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>R$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:R2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:R2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>T$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:S2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>S$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:S2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:S2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>U$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:T2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>T$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:T2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:T2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>V$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:U2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>U$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:U2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:U2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>W$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:V2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>V$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:V2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:V2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>X$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:W2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>W$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:W2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:W2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>Y$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:X2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>X$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:X2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:X2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>Z$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:Y2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>Y$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:Y2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:Y2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AA$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:Z2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>Z$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:Z2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:Z2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AB$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AA2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AA$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AA2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AA2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AC$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AB2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AB$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AB2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AB2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AD$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AC2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AC$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AC2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AC2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AE$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AD2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AD$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AD2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AD2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AF$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AE2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AE$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AE2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AE2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AG$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AF2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AF$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AF2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AF2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AH$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AG2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AG$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AG2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AG2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AI$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AH2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AH$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AH2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AH2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AJ$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AI2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AI$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AI2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AI2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AK$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AJ2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AJ$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AJ2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AJ2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AL$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AK2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AK$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AK2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AK2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AM$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AL2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AL$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AL2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AL2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AN$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AM2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AM$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AM2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AM2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AO$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AN2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AN$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AN2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AN2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AP$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AO2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AO$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AO2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AO2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AQ$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AP2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AP$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AP2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AP2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AR$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AQ2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AQ$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AQ2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AQ2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AS$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AR2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AR$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AR2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AR2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AT$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AS2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AS$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AS2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AS2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AU$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AT2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AT$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AT2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AT2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AV$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AU2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AU$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AU2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AU2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AW$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AV2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AV$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AV2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AV2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AX$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AW2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AW$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AW2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AW2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AY$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AX2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AX$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AX2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AX2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>AZ$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AY2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AY$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AY2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AY2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BA$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AZ2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>AZ$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AZ2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:AZ2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BB$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BA2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BA$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BA2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BA2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BC$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BB2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BB$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BB2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BB2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BD$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BC2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BC$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BC2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BC2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BE$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BD2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BD$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BD2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BD2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BF$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BE2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BE$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BE2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BE2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BG$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BF2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BF$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BF2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BF2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BH$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BG2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BG$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BG2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BG2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BI$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BH2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BH$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BH2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BH2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BJ$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BI2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BI$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BI2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BI2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BK$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BJ2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BJ$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BJ2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BJ2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BL$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BK2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BK$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BK2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BK2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BM$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BL2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BL$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BL2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BL2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BN$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BM2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BM$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BM2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BM2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BO$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BN2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BN$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BN2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BN2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BP$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BO2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BO$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BO2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BO2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BQ$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BP2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BP$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BP2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BP2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BR$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BQ2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BQ$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BQ2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BQ2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BS$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BR2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BR$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BR2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BR2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BT$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BS2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BS$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BS2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BS2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BU$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BT2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BT$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BT2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BT2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BV$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BU2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BU$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BU2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BU2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BW$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BV2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BV$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BV2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BV2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BX$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BW2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BW$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BW2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BW2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BY$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BX2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BX$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BX2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BX2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>BZ$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BY2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BY$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BY2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BY2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>CA$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BZ2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>BZ$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BZ2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:BZ2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>CB$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:CA2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>CA$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:CA2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:CA2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>CC$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:CB2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>CB$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:CB2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:CB2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>CD$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:CC2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>CC$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:CC2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:CC2491))))","v":0},{"$f":"IF(OFFSET($G2466, -$E2472, $E2473)=\"n/a\", 0, IF(OFFSET($G2469, -$E2472, $E2473)=\"SL\",\nIF(OFFSET($G2466, -$E2472, $E2473)+$E2473>CE$5, IFERROR((OFFSET($G2465, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))), 0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:CD2491)),\nIF(OFFSET($G2467, -$E2472, $E2473)+$E2473>CD$5, IFERROR(((OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:CD2491))*OFFSET($G2468, -$E2472, $E2473)/(OFFSET($G2466, -$E2472, $E2473))),0), OFFSET($G2465, -$E2472, $E2473)-SUM($G2491:CD2491))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2474)","v":"Depreciation of asset adjustments - TAB 2014-15"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>N$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:M2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>M$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:M2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:M2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>O$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:N2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>N$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:N2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:N2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>P$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:O2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>O$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:O2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:O2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>Q$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:P2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>P$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:P2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:P2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>R$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:Q2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>Q$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:Q2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:Q2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>S$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:R2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>R$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:R2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:R2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>T$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:S2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>S$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:S2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:S2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>U$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:T2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>T$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:T2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:T2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>V$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:U2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>U$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:U2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:U2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>W$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:V2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>V$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:V2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:V2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>X$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:W2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>W$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:W2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:W2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>Y$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:X2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>X$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:X2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:X2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>Z$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:Y2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>Y$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:Y2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:Y2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AA$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:Z2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>Z$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:Z2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:Z2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AB$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AA2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AA$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AA2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AA2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AC$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AB2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AB$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AB2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AB2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AD$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AC2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AC$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AC2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AC2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AE$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AD2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AD$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AD2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AD2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AF$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AE2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AE$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AE2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AE2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AG$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AF2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AF$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AF2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AF2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AH$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AG2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AG$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AG2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AG2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AI$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AH2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AH$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AH2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AH2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AJ$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AI2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AI$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AI2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AI2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AK$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AJ2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AJ$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AJ2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AJ2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AL$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AK2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AK$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AK2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AK2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AM$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AL2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AL$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AL2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AL2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AN$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AM2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AM$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AM2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AM2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AO$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AN2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AN$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AN2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AN2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AP$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AO2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AO$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AO2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AO2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AQ$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AP2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AP$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AP2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AP2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AR$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AQ2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AQ$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AQ2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AQ2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AS$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AR2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AR$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AR2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AR2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AT$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AS2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AS$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AS2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AS2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AU$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AT2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AT$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AT2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AT2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AV$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AU2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AU$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AU2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AU2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AW$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AV2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AV$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AV2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AV2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AX$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AW2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AW$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AW2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AW2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AY$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AX2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AX$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AX2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AX2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>AZ$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AY2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AY$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AY2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AY2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BA$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AZ2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>AZ$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AZ2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:AZ2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BB$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BA2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BA$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BA2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BA2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BC$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BB2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BB$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BB2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BB2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BD$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BC2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BC$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BC2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BC2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BE$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BD2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BD$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BD2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BD2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BF$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BE2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BE$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BE2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BE2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BG$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BF2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BF$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BF2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BF2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BH$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BG2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BG$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BG2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BG2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BI$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BH2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BH$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BH2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BH2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BJ$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BI2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BI$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BI2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BI2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BK$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BJ2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BJ$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BJ2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BJ2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BL$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BK2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BK$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BK2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BK2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BM$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BL2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BL$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BL2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BL2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BN$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BM2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BM$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BM2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BM2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BO$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BN2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BN$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BN2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BN2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BP$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BO2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BO$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BO2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BO2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BQ$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BP2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BP$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BP2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BP2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BR$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BQ2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BQ$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BQ2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BQ2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BS$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BR2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BR$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BR2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BR2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BT$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BS2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BS$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BS2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BS2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BU$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BT2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BT$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BT2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BT2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BV$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BU2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BU$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BU2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BU2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BW$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BV2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BV$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BV2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BV2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BX$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BW2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BW$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BW2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BW2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BY$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BX2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BX$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BX2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BX2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>BZ$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BY2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BY$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BY2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BY2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>CA$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BZ2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>BZ$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BZ2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:BZ2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>CB$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:CA2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>CA$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:CA2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:CA2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>CC$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:CB2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>CB$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:CB2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:CB2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>CD$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:CC2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>CC$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:CC2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:CC2492))))","v":0},{"$f":"IF(OFFSET($G2467, -$E2473, $E2474)=\"n/a\", 0, IF(OFFSET($G2470, -$E2473, $E2474)=\"SL\",\nIF(OFFSET($G2467, -$E2473, $E2474)+$E2474>CE$5, IFERROR((OFFSET($G2466, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))), 0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:CD2492)),\nIF(OFFSET($G2468, -$E2473, $E2474)+$E2474>CD$5, IFERROR(((OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:CD2492))*OFFSET($G2469, -$E2473, $E2474)/(OFFSET($G2467, -$E2473, $E2474))),0), OFFSET($G2466, -$E2473, $E2474)-SUM($G2492:CD2492))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2475)","v":"Depreciation of asset adjustments - TAB 2015-16"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>O$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:N2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>N$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:N2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:N2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>P$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:O2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>O$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:O2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:O2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>Q$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:P2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>P$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:P2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:P2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>R$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:Q2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>Q$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:Q2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:Q2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>S$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:R2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>R$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:R2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:R2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>T$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:S2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>S$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:S2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:S2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>U$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:T2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>T$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:T2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:T2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>V$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:U2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>U$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:U2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:U2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>W$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:V2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>V$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:V2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:V2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>X$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:W2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>W$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:W2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:W2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>Y$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:X2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>X$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:X2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:X2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>Z$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:Y2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>Y$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:Y2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:Y2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AA$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:Z2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>Z$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:Z2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:Z2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AB$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AA2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AA$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AA2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AA2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AC$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AB2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AB$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AB2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AB2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AD$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AC2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AC$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AC2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AC2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AE$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AD2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AD$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AD2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AD2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AF$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AE2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AE$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AE2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AE2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AG$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AF2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AF$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AF2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AF2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AH$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AG2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AG$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AG2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AG2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AI$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AH2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AH$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AH2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AH2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AJ$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AI2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AI$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AI2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AI2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AK$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AJ2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AJ$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AJ2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AJ2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AL$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AK2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AK$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AK2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AK2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AM$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AL2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AL$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AL2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AL2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AN$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AM2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AM$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AM2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AM2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AO$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AN2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AN$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AN2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AN2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AP$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AO2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AO$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AO2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AO2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AQ$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AP2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AP$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AP2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AP2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AR$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AQ2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AQ$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AQ2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AQ2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AS$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AR2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AR$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AR2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AR2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AT$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AS2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AS$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AS2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AS2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AU$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AT2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AT$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AT2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AT2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AV$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AU2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AU$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AU2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AU2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AW$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AV2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AV$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AV2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AV2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AX$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AW2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AW$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AW2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AW2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AY$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AX2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AX$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AX2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AX2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>AZ$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AY2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AY$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AY2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AY2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BA$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AZ2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>AZ$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AZ2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:AZ2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BB$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BA2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BA$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BA2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BA2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BC$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BB2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BB$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BB2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BB2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BD$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BC2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BC$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BC2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BC2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BE$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BD2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BD$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BD2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BD2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BF$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BE2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BE$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BE2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BE2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BG$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BF2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BF$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BF2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BF2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BH$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BG2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BG$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BG2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BG2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BI$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BH2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BH$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BH2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BH2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BJ$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BI2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BI$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BI2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BI2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BK$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BJ2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BJ$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BJ2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BJ2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BL$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BK2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BK$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BK2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BK2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BM$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BL2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BL$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BL2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BL2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BN$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BM2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BM$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BM2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BM2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BO$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BN2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BN$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BN2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BN2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BP$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BO2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BO$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BO2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BO2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BQ$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BP2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BP$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BP2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BP2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BR$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BQ2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BQ$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BQ2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BQ2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BS$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BR2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BR$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BR2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BR2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BT$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BS2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BS$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BS2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BS2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BU$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BT2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BT$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BT2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BT2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BV$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BU2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BU$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BU2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BU2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BW$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BV2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BV$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BV2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BV2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BX$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BW2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BW$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BW2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BW2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BY$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BX2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BX$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BX2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BX2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>BZ$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BY2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BY$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BY2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BY2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>CA$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BZ2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>BZ$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BZ2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:BZ2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>CB$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:CA2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>CA$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:CA2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:CA2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>CC$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:CB2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>CB$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:CB2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:CB2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>CD$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:CC2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>CC$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:CC2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:CC2493))))","v":0},{"$f":"IF(OFFSET($G2468, -$E2474, $E2475)=\"n/a\", 0, IF(OFFSET($G2471, -$E2474, $E2475)=\"SL\",\nIF(OFFSET($G2468, -$E2474, $E2475)+$E2475>CE$5, IFERROR((OFFSET($G2467, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))), 0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:CD2493)),\nIF(OFFSET($G2469, -$E2474, $E2475)+$E2475>CD$5, IFERROR(((OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:CD2493))*OFFSET($G2470, -$E2474, $E2475)/(OFFSET($G2468, -$E2474, $E2475))),0), OFFSET($G2467, -$E2474, $E2475)-SUM($G2493:CD2493))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2476)","v":"Depreciation of asset adjustments - TAB 2016-17"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>P$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:O2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>O$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:O2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:O2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>Q$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:P2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>P$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:P2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:P2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>R$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:Q2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>Q$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:Q2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:Q2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>S$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:R2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>R$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:R2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:R2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>T$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:S2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>S$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:S2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:S2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>U$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:T2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>T$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:T2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:T2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>V$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:U2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>U$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:U2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:U2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>W$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:V2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>V$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:V2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:V2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>X$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:W2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>W$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:W2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:W2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>Y$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:X2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>X$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:X2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:X2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>Z$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:Y2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>Y$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:Y2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:Y2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AA$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:Z2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>Z$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:Z2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:Z2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AB$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AA2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AA$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AA2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AA2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AC$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AB2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AB$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AB2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AB2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AD$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AC2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AC$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AC2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AC2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AE$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AD2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AD$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AD2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AD2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AF$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AE2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AE$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AE2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AE2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AG$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AF2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AF$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AF2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AF2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AH$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AG2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AG$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AG2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AG2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AI$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AH2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AH$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AH2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AH2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AJ$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AI2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AI$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AI2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AI2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AK$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AJ2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AJ$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AJ2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AJ2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AL$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AK2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AK$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AK2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AK2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AM$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AL2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AL$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AL2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AL2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AN$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AM2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AM$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AM2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AM2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AO$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AN2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AN$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AN2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AN2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AP$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AO2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AO$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AO2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AO2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AQ$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AP2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AP$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AP2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AP2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AR$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AQ2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AQ$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AQ2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AQ2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AS$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AR2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AR$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AR2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AR2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AT$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AS2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AS$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AS2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AS2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AU$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AT2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AT$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AT2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AT2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AV$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AU2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AU$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AU2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AU2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AW$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AV2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AV$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AV2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AV2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AX$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AW2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AW$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AW2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AW2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AY$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AX2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AX$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AX2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AX2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>AZ$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AY2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AY$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AY2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AY2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BA$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AZ2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>AZ$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AZ2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:AZ2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BB$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BA2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BA$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BA2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BA2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BC$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BB2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BB$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BB2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BB2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BD$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BC2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BC$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BC2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BC2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BE$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BD2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BD$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BD2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BD2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BF$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BE2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BE$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BE2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BE2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BG$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BF2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BF$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BF2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BF2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BH$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BG2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BG$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BG2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BG2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BI$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BH2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BH$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BH2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BH2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BJ$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BI2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BI$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BI2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BI2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BK$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BJ2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BJ$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BJ2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BJ2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BL$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BK2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BK$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BK2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BK2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BM$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BL2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BL$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BL2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BL2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BN$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BM2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BM$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BM2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BM2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BO$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BN2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BN$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BN2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BN2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BP$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BO2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BO$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BO2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BO2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BQ$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BP2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BP$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BP2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BP2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BR$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BQ2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BQ$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BQ2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BQ2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BS$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BR2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BR$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BR2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BR2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BT$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BS2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BS$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BS2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BS2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BU$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BT2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BT$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BT2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BT2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BV$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BU2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BU$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BU2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BU2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BW$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BV2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BV$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BV2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BV2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BX$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BW2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BW$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BW2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BW2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BY$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BX2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BX$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BX2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BX2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>BZ$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BY2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BY$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BY2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BY2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>CA$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BZ2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>BZ$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BZ2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:BZ2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>CB$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:CA2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>CA$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:CA2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:CA2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>CC$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:CB2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>CB$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:CB2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:CB2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>CD$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:CC2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>CC$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:CC2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:CC2494))))","v":0},{"$f":"IF(OFFSET($G2469, -$E2475, $E2476)=\"n/a\", 0, IF(OFFSET($G2472, -$E2475, $E2476)=\"SL\",\nIF(OFFSET($G2469, -$E2475, $E2476)+$E2476>CE$5, IFERROR((OFFSET($G2468, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))), 0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:CD2494)),\nIF(OFFSET($G2470, -$E2475, $E2476)+$E2476>CD$5, IFERROR(((OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:CD2494))*OFFSET($G2471, -$E2475, $E2476)/(OFFSET($G2469, -$E2475, $E2476))),0), OFFSET($G2468, -$E2475, $E2476)-SUM($G2494:CD2494))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2477)","v":"Depreciation of asset adjustments - TAB 2017-18"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>Q$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:P2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>P$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:P2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:P2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>R$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:Q2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>Q$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:Q2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:Q2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>S$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:R2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>R$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:R2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:R2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>T$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:S2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>S$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:S2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:S2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>U$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:T2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>T$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:T2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:T2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>V$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:U2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>U$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:U2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:U2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>W$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:V2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>V$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:V2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:V2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>X$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:W2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>W$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:W2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:W2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>Y$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:X2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>X$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:X2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:X2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>Z$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:Y2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>Y$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:Y2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:Y2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AA$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:Z2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>Z$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:Z2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:Z2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AB$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AA2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AA$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AA2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AA2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AC$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AB2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AB$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AB2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AB2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AD$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AC2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AC$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AC2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AC2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AE$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AD2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AD$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AD2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AD2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AF$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AE2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AE$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AE2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AE2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AG$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AF2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AF$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AF2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AF2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AH$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AG2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AG$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AG2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AG2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AI$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AH2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AH$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AH2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AH2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AJ$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AI2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AI$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AI2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AI2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AK$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AJ2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AJ$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AJ2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AJ2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AL$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AK2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AK$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AK2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AK2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AM$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AL2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AL$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AL2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AL2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AN$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AM2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AM$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AM2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AM2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AO$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AN2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AN$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AN2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AN2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AP$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AO2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AO$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AO2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AO2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AQ$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AP2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AP$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AP2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AP2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AR$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AQ2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AQ$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AQ2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AQ2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AS$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AR2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AR$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AR2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AR2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AT$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AS2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AS$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AS2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AS2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AU$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AT2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AT$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AT2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AT2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AV$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AU2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AU$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AU2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AU2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AW$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AV2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AV$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AV2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AV2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AX$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AW2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AW$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AW2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AW2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AY$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AX2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AX$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AX2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AX2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>AZ$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AY2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AY$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AY2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AY2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BA$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AZ2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>AZ$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AZ2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:AZ2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BB$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BA2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BA$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BA2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BA2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BC$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BB2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BB$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BB2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BB2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BD$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BC2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BC$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BC2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BC2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BE$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BD2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BD$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BD2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BD2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BF$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BE2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BE$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BE2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BE2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BG$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BF2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BF$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BF2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BF2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BH$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BG2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BG$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BG2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BG2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BI$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BH2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BH$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BH2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BH2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BJ$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BI2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BI$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BI2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BI2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BK$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BJ2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BJ$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BJ2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BJ2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BL$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BK2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BK$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BK2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BK2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BM$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BL2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BL$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BL2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BL2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BN$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BM2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BM$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BM2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BM2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BO$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BN2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BN$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BN2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BN2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BP$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BO2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BO$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BO2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BO2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BQ$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BP2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BP$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BP2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BP2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BR$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BQ2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BQ$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BQ2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BQ2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BS$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BR2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BR$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BR2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BR2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BT$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BS2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BS$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BS2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BS2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BU$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BT2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BT$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BT2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BT2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BV$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BU2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BU$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BU2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BU2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BW$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BV2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BV$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BV2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BV2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BX$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BW2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BW$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BW2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BW2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BY$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BX2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BX$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BX2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BX2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>BZ$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BY2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BY$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BY2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BY2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>CA$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BZ2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>BZ$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BZ2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:BZ2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>CB$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:CA2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>CA$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:CA2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:CA2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>CC$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:CB2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>CB$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:CB2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:CB2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>CD$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:CC2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>CC$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:CC2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:CC2495))))","v":0},{"$f":"IF(OFFSET($G2470, -$E2476, $E2477)=\"n/a\", 0, IF(OFFSET($G2473, -$E2476, $E2477)=\"SL\",\nIF(OFFSET($G2470, -$E2476, $E2477)+$E2477>CE$5, IFERROR((OFFSET($G2469, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))), 0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:CD2495)),\nIF(OFFSET($G2471, -$E2476, $E2477)+$E2477>CD$5, IFERROR(((OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:CD2495))*OFFSET($G2472, -$E2476, $E2477)/(OFFSET($G2470, -$E2476, $E2477))),0), OFFSET($G2469, -$E2476, $E2477)-SUM($G2495:CD2495))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2478)","v":"Depreciation of asset adjustments - TAB 2018-19"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>R$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:Q2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>Q$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:Q2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:Q2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>S$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:R2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>R$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:R2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:R2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>T$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:S2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>S$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:S2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:S2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>U$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:T2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>T$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:T2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:T2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>V$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:U2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>U$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:U2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:U2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>W$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:V2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>V$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:V2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:V2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>X$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:W2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>W$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:W2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:W2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>Y$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:X2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>X$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:X2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:X2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>Z$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:Y2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>Y$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:Y2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:Y2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AA$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:Z2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>Z$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:Z2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:Z2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AB$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AA2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AA$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AA2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AA2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AC$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AB2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AB$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AB2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AB2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AD$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AC2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AC$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AC2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AC2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AE$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AD2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AD$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AD2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AD2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AF$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AE2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AE$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AE2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AE2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AG$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AF2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AF$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AF2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AF2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AH$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AG2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AG$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AG2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AG2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AI$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AH2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AH$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AH2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AH2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AJ$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AI2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AI$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AI2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AI2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AK$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AJ2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AJ$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AJ2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AJ2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AL$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AK2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AK$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AK2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AK2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AM$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AL2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AL$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AL2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AL2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AN$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AM2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AM$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AM2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AM2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AO$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AN2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AN$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AN2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AN2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AP$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AO2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AO$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AO2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AO2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AQ$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AP2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AP$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AP2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AP2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AR$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AQ2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AQ$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AQ2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AQ2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AS$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AR2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AR$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AR2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AR2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AT$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AS2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AS$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AS2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AS2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AU$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AT2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AT$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AT2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AT2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AV$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AU2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AU$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AU2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AU2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AW$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AV2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AV$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AV2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AV2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AX$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AW2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AW$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AW2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AW2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AY$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AX2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AX$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AX2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AX2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>AZ$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AY2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AY$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AY2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AY2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BA$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AZ2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>AZ$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AZ2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:AZ2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BB$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BA2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BA$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BA2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BA2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BC$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BB2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BB$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BB2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BB2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BD$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BC2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BC$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BC2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BC2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BE$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BD2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BD$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BD2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BD2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BF$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BE2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BE$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BE2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BE2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BG$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BF2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BF$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BF2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BF2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BH$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BG2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BG$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BG2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BG2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BI$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BH2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BH$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BH2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BH2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BJ$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BI2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BI$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BI2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BI2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BK$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BJ2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BJ$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BJ2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BJ2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BL$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BK2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BK$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BK2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BK2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BM$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BL2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BL$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BL2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BL2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BN$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BM2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BM$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BM2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BM2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BO$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BN2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BN$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BN2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BN2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BP$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BO2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BO$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BO2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BO2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BQ$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BP2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BP$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BP2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BP2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BR$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BQ2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BQ$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BQ2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BQ2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BS$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BR2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BR$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BR2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BR2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BT$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BS2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BS$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BS2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BS2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BU$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BT2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BT$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BT2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BT2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BV$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BU2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BU$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BU2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BU2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BW$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BV2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BV$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BV2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BV2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BX$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BW2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BW$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BW2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BW2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BY$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BX2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BX$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BX2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BX2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>BZ$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BY2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BY$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BY2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BY2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>CA$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BZ2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>BZ$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BZ2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:BZ2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>CB$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:CA2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>CA$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:CA2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:CA2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>CC$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:CB2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>CB$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:CB2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:CB2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>CD$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:CC2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>CC$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:CC2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:CC2496))))","v":0},{"$f":"IF(OFFSET($G2471, -$E2477, $E2478)=\"n/a\", 0, IF(OFFSET($G2474, -$E2477, $E2478)=\"SL\",\nIF(OFFSET($G2471, -$E2477, $E2478)+$E2478>CE$5, IFERROR((OFFSET($G2470, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))), 0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:CD2496)),\nIF(OFFSET($G2472, -$E2477, $E2478)+$E2478>CD$5, IFERROR(((OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:CD2496))*OFFSET($G2473, -$E2477, $E2478)/(OFFSET($G2471, -$E2477, $E2478))),0), OFFSET($G2470, -$E2477, $E2478)-SUM($G2496:CD2496))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2479)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>S$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:R2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>R$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:R2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:R2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>T$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:S2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>S$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:S2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:S2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>U$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:T2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>T$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:T2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:T2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>V$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:U2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>U$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:U2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:U2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>W$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:V2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>V$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:V2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:V2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>X$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:W2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>W$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:W2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:W2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>Y$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:X2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>X$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:X2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:X2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>Z$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:Y2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>Y$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:Y2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:Y2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AA$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:Z2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>Z$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:Z2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:Z2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AB$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AA2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AA$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AA2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AA2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AC$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AB2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AB$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AB2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AB2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AD$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AC2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AC$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AC2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AC2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AE$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AD2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AD$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AD2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AD2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AF$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AE2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AE$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AE2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AE2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AG$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AF2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AF$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AF2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AF2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AH$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AG2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AG$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AG2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AG2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AI$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AH2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AH$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AH2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AH2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AJ$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AI2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AI$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AI2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AI2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AK$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AJ2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AJ$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AJ2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AJ2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AL$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AK2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AK$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AK2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AK2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AM$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AL2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AL$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AL2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AL2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AN$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AM2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AM$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AM2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AM2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AO$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AN2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AN$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AN2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AN2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AP$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AO2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AO$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AO2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AO2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AQ$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AP2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AP$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AP2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AP2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AR$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AQ2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AQ$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AQ2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AQ2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AS$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AR2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AR$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AR2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AR2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AT$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AS2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AS$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AS2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AS2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AU$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AT2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AT$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AT2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AT2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AV$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AU2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AU$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AU2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AU2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AW$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AV2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AV$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AV2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AV2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AX$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AW2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AW$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AW2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AW2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AY$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AX2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AX$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AX2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AX2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>AZ$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AY2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AY$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AY2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AY2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BA$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AZ2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>AZ$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AZ2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:AZ2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BB$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BA2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BA$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BA2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BA2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BC$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BB2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BB$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BB2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BB2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BD$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BC2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BC$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BC2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BC2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BE$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BD2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BD$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BD2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BD2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BF$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BE2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BE$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BE2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BE2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BG$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BF2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BF$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BF2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BF2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BH$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BG2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BG$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BG2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BG2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BI$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BH2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BH$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BH2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BH2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BJ$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BI2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BI$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BI2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BI2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BK$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BJ2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BJ$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BJ2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BJ2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BL$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BK2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BK$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BK2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BK2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BM$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BL2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BL$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BL2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BL2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BN$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BM2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BM$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BM2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BM2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BO$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BN2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BN$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BN2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BN2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BP$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BO2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BO$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BO2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BO2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BQ$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BP2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BP$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BP2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BP2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BR$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BQ2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BQ$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BQ2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BQ2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BS$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BR2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BR$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BR2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BR2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BT$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BS2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BS$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BS2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BS2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BU$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BT2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BT$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BT2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BT2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BV$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BU2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BU$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BU2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BU2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BW$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BV2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BV$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BV2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BV2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BX$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BW2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BW$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BW2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BW2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BY$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BX2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BX$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BX2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BX2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>BZ$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BY2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BY$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BY2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BY2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>CA$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BZ2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>BZ$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BZ2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:BZ2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>CB$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:CA2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>CA$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:CA2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:CA2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>CC$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:CB2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>CB$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:CB2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:CB2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>CD$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:CC2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>CC$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:CC2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:CC2497))))","v":0},{"$f":"IF(OFFSET($G2472, -$E2478, $E2479)=\"n/a\", 0, IF(OFFSET($G2475, -$E2478, $E2479)=\"SL\",\nIF(OFFSET($G2472, -$E2478, $E2479)+$E2479>CE$5, IFERROR((OFFSET($G2471, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))), 0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:CD2497)),\nIF(OFFSET($G2473, -$E2478, $E2479)+$E2479>CD$5, IFERROR(((OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:CD2497))*OFFSET($G2474, -$E2478, $E2479)/(OFFSET($G2472, -$E2478, $E2479))),0), OFFSET($G2471, -$E2478, $E2479)-SUM($G2497:CD2497))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2480)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>T$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:S2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>S$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:S2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:S2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>U$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:T2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>T$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:T2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:T2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>V$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:U2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>U$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:U2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:U2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>W$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:V2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>V$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:V2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:V2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>X$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:W2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>W$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:W2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:W2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>Y$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:X2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>X$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:X2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:X2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>Z$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:Y2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>Y$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:Y2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:Y2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AA$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:Z2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>Z$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:Z2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:Z2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AB$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AA2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AA$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AA2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AA2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AC$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AB2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AB$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AB2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AB2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AD$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AC2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AC$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AC2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AC2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AE$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AD2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AD$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AD2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AD2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AF$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AE2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AE$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AE2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AE2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AG$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AF2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AF$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AF2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AF2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AH$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AG2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AG$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AG2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AG2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AI$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AH2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AH$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AH2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AH2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AJ$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AI2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AI$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AI2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AI2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AK$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AJ2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AJ$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AJ2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AJ2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AL$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AK2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AK$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AK2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AK2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AM$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AL2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AL$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AL2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AL2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AN$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AM2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AM$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AM2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AM2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AO$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AN2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AN$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AN2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AN2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AP$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AO2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AO$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AO2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AO2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AQ$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AP2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AP$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AP2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AP2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AR$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AQ2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AQ$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AQ2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AQ2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AS$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AR2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AR$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AR2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AR2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AT$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AS2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AS$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AS2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AS2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AU$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AT2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AT$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AT2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AT2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AV$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AU2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AU$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AU2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AU2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AW$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AV2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AV$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AV2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AV2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AX$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AW2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AW$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AW2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AW2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AY$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AX2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AX$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AX2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AX2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>AZ$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AY2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AY$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AY2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AY2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BA$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AZ2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>AZ$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AZ2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:AZ2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BB$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BA2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BA$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BA2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BA2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BC$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BB2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BB$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BB2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BB2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BD$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BC2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BC$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BC2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BC2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BE$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BD2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BD$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BD2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BD2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BF$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BE2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BE$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BE2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BE2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BG$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BF2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BF$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BF2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BF2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BH$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BG2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BG$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BG2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BG2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BI$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BH2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BH$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BH2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BH2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BJ$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BI2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BI$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BI2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BI2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BK$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BJ2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BJ$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BJ2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BJ2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BL$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BK2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BK$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BK2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BK2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BM$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BL2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BL$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BL2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BL2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BN$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BM2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BM$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BM2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BM2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BO$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BN2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BN$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BN2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BN2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BP$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BO2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BO$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BO2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BO2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BQ$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BP2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BP$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BP2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BP2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BR$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BQ2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BQ$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BQ2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BQ2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BS$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BR2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BR$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BR2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BR2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BT$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BS2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BS$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BS2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BS2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BU$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BT2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BT$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BT2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BT2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BV$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BU2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BU$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BU2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BU2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BW$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BV2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BV$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BV2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BV2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BX$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BW2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BW$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BW2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BW2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BY$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BX2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BX$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BX2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BX2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>BZ$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BY2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BY$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BY2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BY2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>CA$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BZ2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>BZ$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BZ2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:BZ2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>CB$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:CA2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>CA$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:CA2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:CA2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>CC$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:CB2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>CB$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:CB2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:CB2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>CD$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:CC2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>CC$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:CC2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:CC2498))))","v":0},{"$f":"IF(OFFSET($G2473, -$E2479, $E2480)=\"n/a\", 0, IF(OFFSET($G2476, -$E2479, $E2480)=\"SL\",\nIF(OFFSET($G2473, -$E2479, $E2480)+$E2480>CE$5, IFERROR((OFFSET($G2472, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))), 0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:CD2498)),\nIF(OFFSET($G2474, -$E2479, $E2480)+$E2480>CD$5, IFERROR(((OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:CD2498))*OFFSET($G2475, -$E2479, $E2480)/(OFFSET($G2473, -$E2479, $E2480))),0), OFFSET($G2472, -$E2479, $E2480)-SUM($G2498:CD2498))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2481)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>U$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:T2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>T$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:T2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:T2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>V$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:U2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>U$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:U2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:U2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>W$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:V2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>V$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:V2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:V2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>X$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:W2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>W$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:W2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:W2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>Y$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:X2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>X$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:X2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:X2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>Z$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:Y2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>Y$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:Y2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:Y2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AA$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:Z2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>Z$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:Z2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:Z2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AB$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AA2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AA$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AA2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AA2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AC$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AB2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AB$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AB2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AB2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AD$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AC2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AC$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AC2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AC2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AE$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AD2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AD$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AD2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AD2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AF$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AE2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AE$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AE2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AE2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AG$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AF2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AF$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AF2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AF2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AH$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AG2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AG$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AG2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AG2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AI$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AH2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AH$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AH2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AH2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AJ$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AI2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AI$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AI2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AI2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AK$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AJ2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AJ$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AJ2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AJ2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AL$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AK2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AK$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AK2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AK2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AM$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AL2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AL$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AL2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AL2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AN$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AM2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AM$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AM2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AM2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AO$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AN2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AN$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AN2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AN2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AP$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AO2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AO$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AO2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AO2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AQ$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AP2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AP$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AP2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AP2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AR$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AQ2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AQ$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AQ2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AQ2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AS$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AR2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AR$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AR2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AR2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AT$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AS2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AS$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AS2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AS2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AU$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AT2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AT$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AT2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AT2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AV$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AU2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AU$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AU2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AU2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AW$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AV2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AV$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AV2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AV2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AX$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AW2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AW$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AW2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AW2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AY$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AX2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AX$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AX2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AX2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>AZ$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AY2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AY$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AY2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AY2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BA$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AZ2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>AZ$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AZ2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:AZ2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BB$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BA2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BA$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BA2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BA2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BC$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BB2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BB$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BB2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BB2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BD$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BC2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BC$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BC2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BC2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BE$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BD2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BD$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BD2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BD2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BF$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BE2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BE$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BE2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BE2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BG$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BF2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BF$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BF2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BF2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BH$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BG2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BG$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BG2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BG2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BI$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BH2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BH$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BH2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BH2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BJ$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BI2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BI$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BI2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BI2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BK$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BJ2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BJ$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BJ2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BJ2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BL$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BK2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BK$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BK2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BK2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BM$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BL2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BL$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BL2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BL2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BN$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BM2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BM$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BM2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BM2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BO$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BN2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BN$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BN2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BN2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BP$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BO2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BO$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BO2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BO2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BQ$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BP2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BP$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BP2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BP2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BR$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BQ2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BQ$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BQ2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BQ2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BS$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BR2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BR$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BR2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BR2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BT$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BS2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BS$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BS2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BS2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BU$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BT2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BT$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BT2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BT2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BV$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BU2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BU$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BU2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BU2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BW$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BV2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BV$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BV2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BV2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BX$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BW2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BW$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BW2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BW2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BY$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BX2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BX$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BX2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BX2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>BZ$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BY2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BY$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BY2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BY2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>CA$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BZ2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>BZ$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BZ2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:BZ2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>CB$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:CA2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>CA$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:CA2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:CA2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>CC$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:CB2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>CB$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:CB2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:CB2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>CD$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:CC2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>CC$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:CC2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:CC2499))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2480, $E2481)=\"n/a\", 0, IF(OFFSET($G2477, -$E2480, $E2481)=\"SL\",\nIF(OFFSET($G2474, -$E2480, $E2481)+$E2481>CE$5, IFERROR((OFFSET($G2473, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))), 0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:CD2499)),\nIF(OFFSET($G2475, -$E2480, $E2481)+$E2481>CD$5, IFERROR(((OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:CD2499))*OFFSET($G2476, -$E2480, $E2481)/(OFFSET($G2474, -$E2480, $E2481))),0), OFFSET($G2473, -$E2480, $E2481)-SUM($G2499:CD2499))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2482)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>V$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:U2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>U$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:U2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:U2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>W$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:V2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>V$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:V2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:V2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>X$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:W2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>W$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:W2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:W2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>Y$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:X2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>X$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:X2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:X2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>Z$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:Y2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>Y$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:Y2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:Y2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AA$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:Z2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>Z$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:Z2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:Z2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AB$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AA2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AA$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AA2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AA2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AC$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AB2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AB$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AB2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AB2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AD$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AC2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AC$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AC2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AC2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AE$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AD2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AD$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AD2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AD2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AF$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AE2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AE$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AE2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AE2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AG$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AF2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AF$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AF2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AF2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AH$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AG2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AG$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AG2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AG2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AI$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AH2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AH$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AH2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AH2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AJ$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AI2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AI$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AI2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AI2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AK$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AJ2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AJ$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AJ2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AJ2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AL$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AK2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AK$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AK2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AK2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AM$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AL2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AL$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AL2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AL2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AN$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AM2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AM$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AM2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AM2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AO$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AN2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AN$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AN2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AN2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AP$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AO2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AO$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AO2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AO2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AQ$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AP2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AP$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AP2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AP2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AR$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AQ2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AQ$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AQ2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AQ2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AS$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AR2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AR$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AR2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AR2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AT$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AS2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AS$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AS2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AS2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AU$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AT2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AT$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AT2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AT2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AV$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AU2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AU$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AU2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AU2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AW$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AV2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AV$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AV2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AV2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AX$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AW2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AW$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AW2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AW2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AY$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AX2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AX$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AX2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AX2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>AZ$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AY2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AY$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AY2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AY2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BA$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AZ2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>AZ$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AZ2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:AZ2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BB$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BA2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BA$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BA2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BA2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BC$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BB2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BB$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BB2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BB2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BD$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BC2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BC$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BC2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BC2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BE$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BD2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BD$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BD2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BD2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BF$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BE2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BE$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BE2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BE2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BG$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BF2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BF$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BF2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BF2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BH$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BG2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BG$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BG2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BG2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BI$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BH2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BH$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BH2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BH2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BJ$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BI2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BI$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BI2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BI2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BK$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BJ2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BJ$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BJ2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BJ2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BL$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BK2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BK$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BK2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BK2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BM$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BL2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BL$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BL2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BL2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BN$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BM2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BM$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BM2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BM2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BO$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BN2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BN$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BN2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BN2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BP$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BO2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BO$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BO2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BO2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BQ$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BP2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BP$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BP2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BP2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BR$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BQ2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BQ$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BQ2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BQ2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BS$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BR2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BR$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BR2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BR2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BT$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BS2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BS$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BS2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BS2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BU$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BT2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BT$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BT2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BT2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BV$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BU2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BU$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BU2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BU2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BW$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BV2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BV$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BV2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BV2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BX$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BW2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BW$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BW2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BW2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BY$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BX2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BX$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BX2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BX2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>BZ$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BY2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BY$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BY2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BY2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>CA$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BZ2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>BZ$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BZ2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:BZ2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>CB$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:CA2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>CA$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:CA2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:CA2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>CC$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:CB2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>CB$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:CB2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:CB2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>CD$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:CC2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>CC$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:CC2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:CC2500))))","v":0},{"$f":"IF(OFFSET($G2475, -$E2481, $E2482)=\"n/a\", 0, IF(OFFSET($G2478, -$E2481, $E2482)=\"SL\",\nIF(OFFSET($G2475, -$E2481, $E2482)+$E2482>CE$5, IFERROR((OFFSET($G2474, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))), 0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:CD2500)),\nIF(OFFSET($G2476, -$E2481, $E2482)+$E2482>CD$5, IFERROR(((OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:CD2500))*OFFSET($G2477, -$E2481, $E2482)/(OFFSET($G2475, -$E2481, $E2482))),0), OFFSET($G2474, -$E2481, $E2482)-SUM($G2500:CD2500))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2483)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>W$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:V2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>V$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:V2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:V2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>X$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:W2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>W$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:W2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:W2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>Y$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:X2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>X$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:X2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:X2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>Z$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:Y2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>Y$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:Y2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:Y2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AA$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:Z2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>Z$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:Z2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:Z2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AB$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AA2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AA$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AA2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AA2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AC$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AB2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AB$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AB2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AB2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AD$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AC2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AC$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AC2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AC2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AE$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AD2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AD$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AD2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AD2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AF$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AE2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AE$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AE2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AE2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AG$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AF2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AF$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AF2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AF2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AH$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AG2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AG$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AG2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AG2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AI$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AH2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AH$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AH2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AH2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AJ$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AI2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AI$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AI2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AI2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AK$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AJ2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AJ$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AJ2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AJ2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AL$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AK2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AK$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AK2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AK2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AM$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AL2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AL$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AL2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AL2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AN$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AM2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AM$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AM2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AM2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AO$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AN2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AN$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AN2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AN2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AP$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AO2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AO$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AO2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AO2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AQ$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AP2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AP$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AP2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AP2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AR$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AQ2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AQ$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AQ2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AQ2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AS$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AR2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AR$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AR2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AR2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AT$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AS2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AS$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AS2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AS2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AU$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AT2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AT$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AT2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AT2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AV$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AU2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AU$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AU2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AU2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AW$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AV2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AV$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AV2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AV2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AX$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AW2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AW$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AW2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AW2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AY$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AX2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AX$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AX2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AX2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>AZ$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AY2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AY$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AY2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AY2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BA$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AZ2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>AZ$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AZ2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:AZ2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BB$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BA2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BA$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BA2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BA2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BC$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BB2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BB$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BB2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BB2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BD$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BC2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BC$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BC2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BC2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BE$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BD2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BD$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BD2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BD2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BF$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BE2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BE$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BE2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BE2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BG$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BF2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BF$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BF2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BF2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BH$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BG2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BG$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BG2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BG2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BI$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BH2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BH$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BH2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BH2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BJ$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BI2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BI$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BI2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BI2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BK$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BJ2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BJ$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BJ2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BJ2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BL$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BK2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BK$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BK2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BK2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BM$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BL2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BL$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BL2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BL2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BN$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BM2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BM$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BM2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BM2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BO$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BN2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BN$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BN2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BN2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BP$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BO2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BO$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BO2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BO2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BQ$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BP2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BP$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BP2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BP2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BR$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BQ2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BQ$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BQ2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BQ2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BS$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BR2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BR$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BR2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BR2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BT$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BS2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BS$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BS2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BS2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BU$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BT2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BT$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BT2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BT2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BV$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BU2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BU$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BU2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BU2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BW$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BV2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BV$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BV2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BV2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BX$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BW2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BW$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BW2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BW2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BY$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BX2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BX$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BX2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BX2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>BZ$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BY2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BY$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BY2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BY2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>CA$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BZ2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>BZ$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BZ2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:BZ2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>CB$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:CA2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>CA$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:CA2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:CA2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>CC$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:CB2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>CB$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:CB2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:CB2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>CD$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:CC2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>CC$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:CC2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:CC2501))))","v":0},{"$f":"IF(OFFSET($G2476, -$E2482, $E2483)=\"n/a\", 0, IF(OFFSET($G2479, -$E2482, $E2483)=\"SL\",\nIF(OFFSET($G2476, -$E2482, $E2483)+$E2483>CE$5, IFERROR((OFFSET($G2475, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))), 0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:CD2501)),\nIF(OFFSET($G2477, -$E2482, $E2483)+$E2483>CD$5, IFERROR(((OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:CD2501))*OFFSET($G2478, -$E2482, $E2483)/(OFFSET($G2476, -$E2482, $E2483))),0), OFFSET($G2475, -$E2482, $E2483)-SUM($G2501:CD2501))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2484)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>X$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:W2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>W$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:W2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:W2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>Y$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:X2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>X$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:X2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:X2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>Z$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:Y2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>Y$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:Y2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:Y2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AA$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:Z2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>Z$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:Z2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:Z2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AB$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AA2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AA$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AA2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AA2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AC$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AB2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AB$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AB2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AB2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AD$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AC2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AC$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AC2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AC2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AE$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AD2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AD$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AD2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AD2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AF$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AE2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AE$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AE2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AE2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AG$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AF2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AF$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AF2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AF2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AH$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AG2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AG$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AG2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AG2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AI$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AH2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AH$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AH2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AH2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AJ$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AI2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AI$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AI2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AI2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AK$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AJ2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AJ$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AJ2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AJ2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AL$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AK2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AK$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AK2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AK2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AM$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AL2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AL$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AL2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AL2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AN$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AM2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AM$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AM2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AM2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AO$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AN2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AN$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AN2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AN2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AP$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AO2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AO$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AO2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AO2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AQ$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AP2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AP$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AP2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AP2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AR$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AQ2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AQ$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AQ2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AQ2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AS$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AR2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AR$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AR2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AR2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AT$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AS2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AS$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AS2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AS2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AU$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AT2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AT$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AT2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AT2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AV$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AU2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AU$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AU2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AU2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AW$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AV2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AV$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AV2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AV2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AX$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AW2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AW$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AW2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AW2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AY$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AX2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AX$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AX2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AX2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>AZ$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AY2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AY$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AY2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AY2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BA$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AZ2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>AZ$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AZ2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:AZ2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BB$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BA2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BA$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BA2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BA2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BC$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BB2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BB$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BB2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BB2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BD$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BC2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BC$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BC2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BC2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BE$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BD2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BD$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BD2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BD2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BF$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BE2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BE$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BE2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BE2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BG$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BF2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BF$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BF2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BF2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BH$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BG2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BG$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BG2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BG2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BI$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BH2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BH$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BH2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BH2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BJ$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BI2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BI$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BI2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BI2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BK$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BJ2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BJ$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BJ2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BJ2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BL$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BK2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BK$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BK2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BK2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BM$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BL2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BL$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BL2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BL2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BN$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BM2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BM$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BM2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BM2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BO$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BN2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BN$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BN2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BN2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BP$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BO2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BO$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BO2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BO2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BQ$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BP2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BP$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BP2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BP2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BR$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BQ2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BQ$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BQ2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BQ2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BS$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BR2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BR$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BR2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BR2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BT$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BS2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BS$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BS2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BS2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BU$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BT2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BT$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BT2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BT2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BV$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BU2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BU$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BU2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BU2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BW$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BV2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BV$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BV2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BV2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BX$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BW2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BW$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BW2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BW2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BY$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BX2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BX$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BX2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BX2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>BZ$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BY2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BY$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BY2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BY2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>CA$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BZ2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>BZ$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BZ2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:BZ2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>CB$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:CA2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>CA$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:CA2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:CA2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>CC$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:CB2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>CB$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:CB2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:CB2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>CD$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:CC2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>CC$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:CC2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:CC2502))))","v":0},{"$f":"IF(OFFSET($G2477, -$E2483, $E2484)=\"n/a\", 0, IF(OFFSET($G2480, -$E2483, $E2484)=\"SL\",\nIF(OFFSET($G2477, -$E2483, $E2484)+$E2484>CE$5, IFERROR((OFFSET($G2476, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))), 0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:CD2502)),\nIF(OFFSET($G2478, -$E2483, $E2484)+$E2484>CD$5, IFERROR(((OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:CD2502))*OFFSET($G2479, -$E2483, $E2484)/(OFFSET($G2477, -$E2483, $E2484))),0), OFFSET($G2476, -$E2483, $E2484)-SUM($G2502:CD2502))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F2456&\" - tax depreciation\"","v":"Equity raising costs - tax depreciation"},null,{"$f":"SUM(H2468:H2503)+H2460","v":0},0,0.52161726737557124,0.52161726737557124,0.52161726737557124,0.52161726737557124,0.52161726737557146,2.7222213022062194,2.7222213022062194,2.7222213022062194,2.7222213022062194,2.7222213022062203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN2468:AN2503)+AN2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT2468:BT2503)+BT2460","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RAB tracking summary","index":6,"n_rows":58,"n_cols":68,"rows_kept":58,"cut":false,"hidden":false,"merged":[[6,4,6,5]]}
[]
[null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - RAB tracking summary - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"SAPN - RAB tracking summary - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,"Year",null,null,null,null,{"$f":"INDEX(RAB_years, SUM('RAB input'!$11:$11))","v":"2024-25"},{"$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":"2025-26"},{"$f":"IF(LEN(H4)>4,CONCATENATE(LEFT(H4,4)+1&\"-\"&IF(RIGHT(H4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H4, 2)=\"99\", \"00\", RIGHT(H4,2)+1)),H4+1)","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86"]
[null,{"$f":"\"RAB tracking summary table ($m, \"&G4&\")\"","v":"RAB tracking summary table ($m, 2024-25)"}]
[]
[null,null,null,"RAB (RFM)","Adjustment required",null,"Total"]
[null,"Forecast RAB depreciation",null,{"$f":"SUM(D9:D58)","v":5209.6185721389093},null,null,{"$f":"SUM(G9:G58)","v":4875.3250744590905},{"$f":"SUM(H9:H58)","v":384.36068263800189},{"$f":"SUM(I9:I58)","v":362.52308557717959},335.78996780864554,257.82134927195989,226.76966581473036,207.44462560575855,93.428486481093941,80.590454578049432,75.564339315626157,73.094276298440192,70.345374012739185,69.111404746751504,67.40679070886398,63.774692487301515,61.011100204676318,58.646028200906997,58.59734159643601,58.570623218388,58.565178062949819,58.463789878068802,75.063205229675759,83.194088279323083,82.887427266269114,82.479050143572962,82.156917464444774,87.573991171656175,92.27214346008877,95.499551608067506,98.19671418741035,101.00657660161217,102.49207605513199,100.27212841258269,94.605581731891832,91.551607709373997,87.668511324015768,80.26610079621301,72.887329339256837,71.741540661142594,69.158183620842465,66.957086656680218,62.522846905590207,57.232988641362624,49.969831776573876,43.716075518763006,37.915007737685123,29.186264006613584,31.394172057593025,27.842902146251728,23.84742803959217,19.360500555523807,16.722789574208665,13.591097125683039,10.983104616792215,7.2939556261713241,3.937041904861124,0,0,0,0,0,0]
[null,null,{"$f":"'RAB input'!$E25","v":"Sub-transmission lines"},{"$f":"INDEX('RAB input'!511:511, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":218.55316142127774},{"$f":"IF($G9=0, 1, (1+$F9/$G9))","v":0.9887797066150058},{"$f":"$D9-$G9","v":-2.4800575648540644},{"$f":"SUM(H9:XFD9)","v":221.0332189861318},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2844402611856234},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.0981009349737807},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.9458812547650237},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.9458812547650237},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.9458812547650237},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.9458812547650237},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.9458812547650211},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8847774871461733},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.2563821239804924},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.217419962143683},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.0507061135809681},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8743491904685801},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.84068519420747323},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.75786099613063918},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.71997910652347907},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.6885326893673771},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12431752113902671},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.0743859798229405E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.494283305212058E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.0458194833115791E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 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'!$56:$56, 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'!$56:$56, 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'!$56:$56, 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'!$56:$56, 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'!$56:$56, 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'!$56:$56, 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'!$56:$56, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E26","v":"Distribution Lines"},{"$f":"INDEX('RAB input'!512:512, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1839.0738506569437},0.96962228271234807,-57.617142780683935,1896.6909934376276,{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":145.12558701290308},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":145.12558701290308},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":145.12558701290308},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":145.12558701290308},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":145.12558701290308},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":145.12558701290308},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":34.915635650586886},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.05092211232537},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.050922112325363},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":22.736940755377027},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.625678084947779},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":17.254742453847623},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.92711765129668},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.196308770928256},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.0365150471947349},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.290058534564777},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.340264994477474},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.219929368059526},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.4916384511528076},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1883220944874662},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.8267785286835059},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.886470484841448},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.4472404113839761},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8734003716397361},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 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'!$108:$108, 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'!$108:$108, 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'!$108:$108, 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'!$108:$108, 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'!$108:$108, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E27","v":"Substations"},{"$f":"INDEX('RAB input'!513:513, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1515.0608893430224},1.017285803014198,25.744037722832218,1489.3168516201902,{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":74.763372606489312},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":74.763372606489312},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":74.763372606489312},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":47.853070828822105},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368703995},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":37.915047368704002},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":36.908493555470358},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":34.898506910349916},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":29.696913746078469},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":27.059517819330715},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":24.128117341370253},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":18.544950339482533},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":12.447199437381563},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.564595758219722},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.8326225186862981},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.0588401851185854},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1232368483983279},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.094207349374007},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.6829729837825562},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2608730808800743},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0813835116718638},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 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'!$160:$160, 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'!$160:$160, 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'!$160:$160, 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'!$160:$160, 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'!$160:$160, 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'!$160:$160, 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'!$160:$160, 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'!$160:$160, 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'!$160:$160, 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'!$160:$160, 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'!$160:$160, 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'!$160:$160, 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'!$160:$160, 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'!$160:$160, 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'!$160:$160, 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'!$E28","v":"Distribution Transformers"},{"$f":"INDEX('RAB input'!514:514, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":278.47709356484114},1.0021759818563425,0.60464540557205737,277.87244815926908,{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":38.774986207370517},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":38.774986207370517},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":38.774986207370517},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4365361337692191},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.82023876047906},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8202387604790635},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.0201776418286288},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.376367136127266},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.9114136197078548},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.4948355239377733},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.9741856981358894},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.5093135618177218},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3867637520408096},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3146347443796202},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1259752984744478},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.85299642042828128},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.84139799185009712},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.6661116658255295},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.6043225079960689},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.47734224024904059},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22890782813346625},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 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'!$212:$212, 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'!$212:$212, 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'!$212:$212, 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'!$212:$212, 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'!$212:$212, 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'!$212:$212, 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'!$212:$212, 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'!$212:$212, 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'!$212:$212, 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'!$212:$212, 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'!$212:$212, 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'!$212:$212, 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'!$212:$212, 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'!$212:$212, 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'!$212:$212, 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'!$E29","v":"LVS"},{"$f":"INDEX('RAB input'!515:515, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1390.1302239913687},1.0196148709986628,26.742670973625536,1363.3875530177431,{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873813},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.273344388873834},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.595486591785082},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":27.249602186201315},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.869366637770444},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.897734263446193},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":21.534058436482958},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.309063765211377},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":17.346252526897612},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.782658045250775},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":12.938965982165266},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.744544583231974},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.4637236199229697},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7193757639474123},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.0925883124674538},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.846715214787348},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.063641533221388},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 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'!$264:$264, 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'!$264:$264, 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'!$264:$264, 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'!$264:$264, 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'!$264:$264, 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'!$E30","v":"Communications"},{"$f":"INDEX('RAB input'!516:516, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":103.67244176951722},1.0361973492612402,3.6215761275323501,100.05086564198487,{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.743518062966656},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.722422696107976},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.656106335255949},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.497018048662952},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.651602759657289},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.6120545010773473},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.4779928807464575},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.7013376392406547},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.2188788611990207},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.0470565046640505},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.6644379686976869},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1718285144787108},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7447427865337133},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4488689772520036},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.69299910544441046},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$316:$316, 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'!$E31","v":"Contributions"},{"$f":"INDEX('RAB input'!517:517, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":-1111.1944282873592},1.0029960205398594,-3.3192168889506775,-1107.8752113984085,{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-47.191130074089095},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-30.49727822562744},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-22.109257018708981},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-22.109257018708981},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-22.109257018708981},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-22.109257018708981},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-16.418961479462528},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-11.706080104526803},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-8.2589026211663725},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-5.5561995944549043},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-2.7443103082804652},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-0.43384950827248081},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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'!$368:$368, 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:$4, 0))","v":287.72268975650263},1,287.72268975650263,0,{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$420:$420, 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'!$E33","v":"Substation Land"},{"$f":"INDEX('RAB input'!519:519, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":9.4755970549166761},1,9.4755970549166761,0,{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$472:$472, 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'!$E34","v":"Easements"},{"$f":"INDEX('RAB input'!520:520, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":12.498853458675734},1,12.498853458675734,0,{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$524:$524, 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'!$E35","v":"Buildings-Pre 2020"},{"$f":"INDEX('RAB input'!521:521, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":24.888105865191804},0.86151851174724736,-4.0005431026825917,28.888648967874396,{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5445896953946661},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5445896953946661},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5445896953946661},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5445896953946661},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5445896953946661},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5445896953946661},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5445896953946661},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5445896953946661},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0624816443966172},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.67312592795487058},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.67312592795487058},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.67312592795487058},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.67312592795487058},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.67312592795487058},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.67312592795487058},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.67312592795487058},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.67312592795487058},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.67312592795487058},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.67312592795487058},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.67312592795487058},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.67312592795487058},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.67312592795487058},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.67312592795487058},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.67312592795487058},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.6731259279548707},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.69994972525013588},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.68522063874701666},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.46545130336530832},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.45991085599669368},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.45788398402404495},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.43953756941998434},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.43953756941998501},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.43953756941998501},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.43953756941998501},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19483081403593489},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-7.3208953521864562E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-7.3208953521864562E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-7.3208953521865638E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$576:$576, 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'!$E36","v":"Vehicles - 15 years"},{"$f":"INDEX('RAB input'!522:522, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":63.900346555154812},0.96602044114406782,-2.2476807883214605,66.148027343476272,{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.9881505724643525},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.9881505724643525},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.9881505724643525},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.9881505724643525},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.9881505724643516},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.4042186967142181},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1088631219405505},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.3250092603413224},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.2756105457196911},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.255108937244664},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4406141645697821},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4531751635266077},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1782599120342947},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.58621944007760618},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.18019523898577638},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$628:$628, 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'!$E37","v":"Vehicles - 10 years"},{"$f":"INDEX('RAB input'!523:523, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":30.727166291639332},0.92017919070970045,-2.6654235450647512,33.392589836704083,{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.6732401651059599},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.3199679299302796},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5159017765804466},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.6284283906412309},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.605902305919868},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6277887366754564},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.6981860760116858},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3486300515277501},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.7400083700100627},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.23453603430134529},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$680:$680, 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'!$E38","v":"Light Vehicles"},{"$f":"INDEX('RAB input'!524:524, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":28.370827075494137},0.98325512306564566,-0.48315640240328506,28.853983477897422,{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.1906956059653879},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.8166242357008313},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.6357587951618573},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7573594956092791},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.453545345460064},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$732:$732, 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'!$E39","v":"IT"},{"$f":"INDEX('RAB input'!525:525, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":-8.5826179861749896},-0.85169970658582783,-18.659665001466053,10.077047015291063,{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.5228703639785954},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-0.14548404162212944},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.4185263299173512},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8434458976605401},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4376884653567052},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$784:$784, 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'!$E40","v":"Plant & Tools/Office Furniture"},{"$f":"INDEX('RAB input'!526:526, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":39.314292631795404},1.119078797436734,4.1833503586995704,35.130942273095833,{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.1258183370264927},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.9078378589595122},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.7202476655593655},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.9520665609954082},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5228046439600029},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6141131238022668},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.166945217222247},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1036919800282019},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.70016394278391014},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.31725294275842469},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$836:$836, 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'!$E41","v":"Distribution Lines-Refurbish and Shorter Life"},{"$f":"INDEX('RAB input'!527:527, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":35.562969536290517},0.96713555880301527,-1.2084729079366099,36.771442444227127,{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797616},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5943546014797587},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3372164442086345},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.030555431154665},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.62217830845851785},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.3000456293303212},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$888:$888, 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'!$E42","v":"Substations-Refurbish and Shorter Life"},{"$f":"INDEX('RAB input'!528:528, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":3.5184977437819231},0.68369247189151983,-1.6278186022904038,5.1463163460723269,{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27667481969288416},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27667481969288416},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27667481969288416},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27667481969288416},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27667481969288416},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27667481969288416},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27667481969288416},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27667481969288416},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27667481969288416},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27667481969288416},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27667481969288416},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27667481969288416},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27667481969288416},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27667481969288416},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27667481969288416},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27667481969288388},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22798821522189894},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20126983717388622},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19582468173570439},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.4436496854690508E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$940:$940, 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'!$E43","v":"Network Electronics"},{"$f":"INDEX('RAB input'!529:529, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":81.671872076835797},0.93019490221765189,-6.128944593008498,87.800816669844295,{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5942936785647319},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5942936785647319},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5942936785647319},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5942936785647319},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5942936785647319},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5942936785647319},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5942936785647319},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5942936785647319},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5942936785647319},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5942936785647319},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5942936785647319},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.8403728678392026},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.837759809388996},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.0935758690649098},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4918776593391303},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$992:$992, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1044:$1044, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1096:$1096, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1148:$1148, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1200:$1200, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1252:$1252, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1304:$1304, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1356:$1356, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$1408:$1408, 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'!$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'!$E53","v":0},{"$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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1512:$1512, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1564:$1564, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 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'!$1616:$1616, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E56","v":0},{"$f":"INDEX('RAB input'!542:542, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,{"$f":"SUM(H40:XFD40)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 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'!$1668:$1668, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E57","v":0},{"$f":"INDEX('RAB input'!543:543, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},{"$f":"IF($G41=0, 1, (1+$F41/$G41))","v":1},{"$f":"$D41-$G41","v":0},0,{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 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'!$1720:$1720, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E58","v":0},{"$f":"INDEX('RAB input'!544:544, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 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'!$1772:$1772, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E59","v":0},{"$f":"INDEX('RAB input'!545:545, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1824:$1824, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1876:$1876, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1928:$1928, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$1980:$1980, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2032:$2032, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2084:$2084, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2136:$2136, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2188:$2188, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2240:$2240, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2292:$2292, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$2344:$2344, 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'!$E70","v":"WIP"},{"$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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$2396:$2396, 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'!$E71","v":"Spare straight-line tax asset class"},{"$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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 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'!$2448:$2448, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E72","v":"Buildings "},{"$f":"INDEX('RAB input'!558:558, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":57.546318705568297},0.97967793569347938,-1.1937188199612478,58.740037525529544,{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080328},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5329100762080363},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3744393311297489},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1833833398385418},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.56335704693644506},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.43409506413562882},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 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'!$2500:$2500, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E73","v":"In-house software"},{"$f":"INDEX('RAB input'!559:559, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":291.46432999473211},1.2882156915329899,65.210037401939218,226.25429259279289,{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.12686629832848},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":65.924043093472761},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":38.865753101540172},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.414108925028643},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":12.923521174422843},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 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'!$2552:$2552, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E74","v":"Equity raising costs"},{"$f":"INDEX('RAB input'!560:560, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":17.766090918894907},1.0069076719038086,0.1218804171478034,17.644210501747104,{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4160999580926843},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36608100078106504},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.34100723103350133},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.34100723103350133},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.34100723103350133},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.34100723103350133},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10230216931004803},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 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'!$2604:$2604, 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'!$2604:$2604, 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'!$2604:$2604, 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'!$2604:$2604, 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'!$2604:$2604, 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'!$2604:$2604, 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'!$2604:$2604, 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'!$2604:$2604, 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'!$2604:$2604, 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'!$2604:$2604, 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'!$2604:$2604, 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'!$2604:$2604, 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'!$2604:$2604, 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'!$2604:$2604, 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'!$2604:$2604, 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'!$2604:$2604, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]

{"sheet":"Tracking output","index":7,"n_rows":165,"n_cols":68,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - Tracking output - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"SAPN - Tracking output - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,"Year",null,null,{"$f":"IF('RAB input'!$H$11<>\"\", INDEX(RAB_years, SUM('RAB input'!$11:$11)), INDEX(TAB_years, SUM('TAB input'!$11:$11)))","v":"2024-25"},{"$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":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86"]
[null,null,null,"PTRM forecast depreciation output"]
[]
[null,null,null,{"$f":"\"Forecast RAB depreciation - Aligned ($m, \"&$G$4&\")\"","v":"Forecast RAB depreciation - Aligned ($m, 2024-25)"},null,"Check",{"$f":"SUM(H7:XFD7)","v":4899.9214318688091},{"$f":"SUM(H8:H57)","v":400.61261065790171},{"$f":"SUM(I8:I57)","v":378.64654408846951},337.45546296796988,256.02519266930346,223.85648573677489,203.37509455411319,92.73080118078127,80.092249832028841,75.079226329741132,72.686289181746901,69.966135608346306,68.76653588460438,67.125791477009386,63.588656263140521,60.923306718155104,58.643413604346428,58.610126939387655,58.591859785455078,58.588136973673713,58.518818634931819,75.198120084449457,83.362584519770635,83.066001749547596,82.67104571278648,82.359499744149133,87.799767926245494,92.514079809898874,95.782249757058253,98.488276939579478,101.30684451608573,102.78484276885688,100.53004979515748,94.772577669253252,91.672107673897059,87.773184890326959,80.314175796624852,72.830777623398589,71.673458132675933,69.070992915766354,66.841094371462248,62.459490483641652,57.196249970197165,49.995549981709495,43.749191573920321,37.934681712733955,29.281067367580437,31.322191499597366,27.799907207049777,23.78304052436588,19.311901940225134,16.689260708959409,13.565003182868566,10.954124736384667,7.26468915423838,3.9206103404664905,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D25","v":"Asset Class 1"},{"$f":"'RAB input'!$E25","v":"Sub-transmission lines"},{"$f":"IF(AND('RAB input'!$F456=\"No\", $G8=0), \"TRUE\", ROUND('RAB tracking summary'!$D9, 6)=ROUND($G8, 6))","v":true},{"$f":"SUM(H8:XFD8)","v":218.55316142127768},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=H$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=H$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!H9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=I$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=I$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!I9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=J$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=J$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!J9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=K$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=K$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!K9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=L$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=L$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!L9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=M$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=M$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!M9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=N$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=N$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!N9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=O$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=O$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!O9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=P$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=P$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!P9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Q$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Q9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=R$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=R$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!R9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=S$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=S$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!S9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=T$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=T$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!T9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=U$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=U$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!U9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=V$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=V$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!V9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=W$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=W$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!W9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=X$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=X$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!X9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Y$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Y9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Z$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Z9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AA$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AA9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AB$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AB9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AC$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AC9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AD$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AD9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AE$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AE9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AF$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AF9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AG$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AG9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AH$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AH9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AI$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AI9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AJ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AK$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AK9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AL$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AL9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AM$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AM9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AN$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AN9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AO$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AO9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.2251472910796455},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AP$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AP9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.0408987467770618},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AQ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":3.901607309424211},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AR$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AR9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":3.901607309424211},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AS$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AS9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":3.901607309424211},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AT$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AT9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":3.901607309424211},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AU$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AU9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":3.9016073094242083},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AV$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AV9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":3.8411891440049728},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AW$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AW9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":3.2198445611757807},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AX$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AX9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":2.192539859610688},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AY$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AY9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":2.0276965893401884},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AZ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":1.8533184426455962},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BA$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BA9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.8312524596840446},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BB$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BB9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.74935757340900944},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BC$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BC9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.71190072971721963},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BD$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BD9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.68080715058751606},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BE$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BE9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.12292264207895161},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BF$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BF9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":6.9950092936106378E-2},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BG$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BG9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":4.4438561279722975E-2},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BH$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BH9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":4.0004242017260975E-3},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BI$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BI9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BJ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BK$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BK9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BL$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BL9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BM$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BM9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BN$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BN9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BO$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BO9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BP$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BP9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D26","v":"Asset Class 2"},{"$f":"'RAB input'!$E26","v":"Distribution Lines"},{"$f":"IF(AND('RAB input'!$F457=\"No\", $G9=0), \"TRUE\", ROUND('RAB tracking summary'!$D10, 6)=ROUND($G9, 6))","v":true},{"$f":"SUM(H9:XFD9)","v":1839.073850656943},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=H$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=H$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!H10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":140.71700295942057},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=I$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=I$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!I10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":140.71700295942057},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=J$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=J$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!J10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":140.71700295942057},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=K$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=K$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!K10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":140.71700295942057},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=L$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=L$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!L10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":140.71700295942057},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=M$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=M$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!M10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":140.71700295942057},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=N$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=N$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!N10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":33.854978341874698},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=O$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=O$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!O10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=P$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=P$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!P10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Q$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Q10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=R$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=R$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!R10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=S$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=S$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!S10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=T$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=T$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!T10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=U$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=U$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!U10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=V$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=V$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!V10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=W$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=W$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!W10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=X$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=X$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!X10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Y$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Y10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Z$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Z10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AA$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AA10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AB$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AB10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AC$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AC10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AD$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AD10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AE$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AE10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AF$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AF10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AG$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AG10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AH$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AH10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AI$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AI10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AJ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AK$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AK10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AL$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AL10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AM$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AM10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AN$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AN10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AO$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AO10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AP$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AP10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AQ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AR$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AR10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AS$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AS10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AT$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AT10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602162},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AU$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AU10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.289932282602155},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AV$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AV10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":22.046244397124092},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AW$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AW10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":19.999117067217117},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AX$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AX10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":16.730582765713393},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AY$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AY10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":14.473665891366069},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AZ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":12.795435033844436},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BA$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BA10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":8.7620063478254409},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BB$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BB10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":12.886336893665423},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BC$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BC10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":10.995773630508182},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BD$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BD10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":9.9094712430168421},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BE$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BE10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":8.2336818589747338},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BF$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BF10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":6.9699572781285442},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BG$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BG10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":5.6497742978413976},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BH$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BH10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":4.7380306659184788},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BI$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BI10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":3.3425211167443849},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BJ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.8164907447834822},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BK$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BK10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BL$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BL10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BM$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BM10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BN$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BN10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BO$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BO10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BP$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BP10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D27","v":"Asset Class 3"},{"$f":"'RAB input'!$E27","v":"Substations"},{"$f":"IF(AND('RAB input'!$F458=\"No\", $G10=0), \"TRUE\", ROUND('RAB tracking summary'!$D11, 6)=ROUND($G10, 6))","v":true},1515.060889343021,{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=H$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=H$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!H11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":76.055717538042174},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=I$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=I$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!I11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":76.055717538042174},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=J$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=J$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!J11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":76.055717538042174},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=K$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=K$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!K11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":48.680249584793586},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=L$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=L$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!L11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=M$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=M$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!M11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=N$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=N$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!N11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=O$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=O$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!O11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=P$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=P$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!P11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Q$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Q11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=R$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=R$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!R11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=S$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=S$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!S11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=T$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=T$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!T11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=U$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=U$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!U11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=V$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=V$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!V11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=W$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=W$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!W11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=X$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=X$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!X11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Y$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Y11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Z$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Z11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AA$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AA11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AB$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AB11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AC$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AC11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AD$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AD11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AE$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AE11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AF$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AF11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AG$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AG11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AH$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AH11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AI$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AI11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AJ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793398},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AK$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AK11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":38.570439408793405},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AL$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AL11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":37.546486504621015},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AM$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AM11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":35.501755626291853},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AN$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AN11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":30.21024874722281},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AO$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AO11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":27.527263314014846},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AP$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AP11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":24.545191224836636},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AQ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.865514697958911},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AR$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AR11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":12.662359274934577},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AS$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AS11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":11.764499082435139},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AT$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AT11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":10.002587294657276},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AU$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AU11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":8.1981437090814477},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AV$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AV11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":6.2290819143690204},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AW$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AW11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":5.1822648141287662},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AX$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AX11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":3.7466361292868346},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AY$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AY11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2999540875962703},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AZ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":1.1000760940374252},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BA$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BA11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BB$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BB11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BC$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BC11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BD$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BD11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BE$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BE11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BF$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BF11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BG$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BG11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BH$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BH11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BI$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BI11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BJ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BK$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BK11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BL$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BL11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BM$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BM11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BN$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BN11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BO$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BO11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BP$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BP11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D28","v":"Asset Class 4"},{"$f":"'RAB input'!$E28","v":"Distribution Transformers"},{"$f":"IF(AND('RAB input'!$F459=\"No\", $G11=0), \"TRUE\", ROUND('RAB tracking summary'!$D12, 6)=ROUND($G11, 6))","v":true},278.47709356484057,{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=H$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=H$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!H12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":38.859359873837683},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=I$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=I$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!I12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":38.859359873837683},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=J$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=J$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!J12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":38.859359873837683},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=K$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=K$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!K12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":6.4505419196139941},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=L$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=L$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!L12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=M$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=M$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!M12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=N$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=N$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!N12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=O$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=O$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!O12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=P$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=P$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!P12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Q$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Q12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=R$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=R$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!R12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=S$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=S$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!S12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=T$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=T$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!T12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=U$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=U$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!U12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=V$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=V$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!V12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=W$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=W$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!W12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=X$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=X$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!X12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Y$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Y12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Z$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Z12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AA$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AA12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AB$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AB12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AC$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AC12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AD$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AD12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AE$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AE12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AF$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AF12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AG$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AG12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AH$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AH12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AI$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AI12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AJ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.830727512565101},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AK$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AK12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.8307275125651046},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AL$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AL12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":5.0311014572928645},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AM$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AM12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":4.3858900316121723},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AN$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AN12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.91992478477699},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AO$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AO12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.502440222628763},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AP$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AP12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.9806574722524264},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AQ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.5147737826001113},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AR$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AR12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":1.3897813248042838},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AS$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AS12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":1.3174953657311077},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AT$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AT12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":1.1284254002946179},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AU$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AU12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.85485252516265831},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AV$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AV12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.84322885861432595},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AW$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AW12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.6675611127246639},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AX$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AX12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.60563750280884776},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AY$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AY12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.47838092830308837},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AZ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.22940592741425944},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BA$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BA12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BB$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BB12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BC$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BC12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BD$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BD12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BE$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BE12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BF$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BF12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BG$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BG12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BH$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BH12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BI$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BI12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BJ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BK$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BK12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BL$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BL12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BM$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BM12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BN$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BN12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BO$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BO12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BP$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BP12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D29","v":"Asset Class 5"},{"$f":"'RAB input'!$E29","v":"LVS"},{"$f":"IF(AND('RAB input'!$F460=\"No\", $G12=0), \"TRUE\", ROUND('RAB tracking summary'!$D13, 6)=ROUND($G12, 6))","v":true},1390.1302239913668,{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=H$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=H$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!H13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=I$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=I$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!I13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=J$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=J$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!J13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=K$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=K$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!K13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=L$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=L$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!L13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=M$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=M$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!M13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=N$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=N$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!N13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=O$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=O$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!O13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=P$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=P$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!P13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Q$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Q13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=R$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=R$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!R13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=S$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=S$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!S13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=T$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=T$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!T13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=U$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=U$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!U13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=V$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=V$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!V13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=W$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=W$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!W13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=X$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=X$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!X13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Y$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Y13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Z$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Z13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AA$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AA13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AB$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AB13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AC$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AC13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AD$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AD13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AE$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AE13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AF$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AF13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AG$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AG13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AH$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AH13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AI$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AI13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AJ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AK$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AK13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AL$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AL13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AM$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AM13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AN$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AN13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AO$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AO13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AP$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AP13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AQ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AR$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AR13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AS$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AS13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AT$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AT13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.827922391762339},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AU$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AU13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":28.82792239176236},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AV$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AV13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":29.156383372426937},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AW$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AW13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":27.784099617848533},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AX$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AX13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":26.376790927187422},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AY$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AY13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":24.366485238184012},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AZ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":21.956446214792237},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BA$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BA13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":19.687808560070952},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BB$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BB13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":17.686497032522936},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BC$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BC13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":16.092232846824377},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BD$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BD13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":13.192762130761524},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BE$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BE13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":10.955297439171449},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BF$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BF13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":9.6493533378947571},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BG$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BG13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":7.8707903237474444},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BH$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BH13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":6.2120936462644636},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BI$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BI13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":3.9221680374939951},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BJ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":2.1041195956830081},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BK$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BK13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BL$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BL13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BM$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BM13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BN$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BN13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BO$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BO13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BP$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BP13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D30","v":"Asset Class 6"},{"$f":"'RAB input'!$E30","v":"Communications"},{"$f":"IF(AND('RAB input'!$F461=\"No\", $G13=0), \"TRUE\", ROUND('RAB tracking summary'!$D14, 6)=ROUND($G13, 6))","v":true},103.67244176951723,{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=H$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=H$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!H14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":12.168602287847543},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=I$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=I$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!I14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":12.146743324626886},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=J$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=J$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!J14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":12.078026487299363},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=K$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=K$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!K14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":11.913179626433186},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=L$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=L$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!L14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":11.037162544940593},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=M$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=M$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!M14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":8.9237880457096797},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=N$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=N$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!N14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":7.7486764008239044},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=O$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=O$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!O14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":6.9439082982857432},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=P$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=P$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!P14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":4.3715910928287052},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Q$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Q14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":4.193549222443349},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=R$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=R$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!R14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":3.7970809096967866},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=S$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=S$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!S14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":3.2866402990140573},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=T$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=T$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!T14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":2.8440951998101438},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=U$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=U$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!U14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":1.5013141936553702},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=V$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=V$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!V14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.71808383610190885},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=W$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=W$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!W14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=X$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=X$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!X14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Y$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Y14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Z$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Z14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AA$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AA14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AB$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AB14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AC$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AC14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AD$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AD14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AE$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AE14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AF$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AF14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AG$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AG14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AH$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AH14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AI$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AI14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AJ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AK$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AK14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AL$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AL14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AM$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AM14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AN$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AN14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AO$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AO14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AP$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AP14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AQ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AR$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AR14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AS$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AS14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AT$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AT14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AU$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AU14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AV$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AV14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AW$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AW14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AX$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AX14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AY$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AY14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AZ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BA$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BA14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BB$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BB14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BC$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BC14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BD$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BD14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BE$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BE14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BF$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BF14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BG$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BG14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BH$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BH14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BI$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BI14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BJ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BK$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BK14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BL$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BL14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BM$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BM14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BN$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BN14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BO$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BO14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BP$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BP14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D31","v":"Asset Class 7"},{"$f":"'RAB input'!$E31","v":"Contributions"},{"$f":"IF(AND('RAB input'!$F462=\"No\", $G14=0), \"TRUE\", ROUND('RAB tracking summary'!$D15, 6)=ROUND($G14, 6))","v":true},-1111.1944282873599,{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=H$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=H$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!H15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=I$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=I$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!I15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=J$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=J$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!J15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=K$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=K$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!K15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=L$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=L$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!L15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=M$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=M$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!M15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=N$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=N$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!N15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=O$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=O$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!O15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=P$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=P$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!P15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Q$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Q15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=R$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=R$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!R15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=S$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=S$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!S15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=T$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=T$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!T15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=U$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=U$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!U15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=V$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=V$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!V15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=W$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=W$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!W15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=X$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=X$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!X15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Y$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Y15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Z$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Z15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AA$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AA15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-47.332515669090242},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AB$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AB15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-30.588648697601226},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AC$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AC15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-22.175496806858064},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AD$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AD15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-22.175496806858064},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AE$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AE15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-22.175496806858064},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AF$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AF15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-22.175496806858064},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AG$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AG15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-16.468153025298157},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AH$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AH15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-11.741151760961205},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AI$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AI15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-8.2836464630560851},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AJ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-5.5728460825634496},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AK$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AK15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-2.7525323183318213},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AL$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AL15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":-0.43514933031047304},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AM$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AM15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AN$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AN15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AO$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AO15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AP$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AP15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AQ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AR$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AR15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AS$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AS15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AT$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AT15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AU$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AU15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AV$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AV15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AW$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AW15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AX$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AX15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AY$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AY15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AZ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BA$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BA15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BB$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BB15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BC$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BC15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BD$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BD15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BE$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BE15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BF$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BF15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BG$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BG15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BH$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BH15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BI$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BI15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BJ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BK$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BK15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BL$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BL15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BM$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BM15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BN$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BN15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BO$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BO15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BP$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BP15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D32","v":"Asset Class 8"},{"$f":"'RAB input'!$E32","v":"Land"},{"$f":"IF(AND('RAB input'!$F463=\"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'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!H16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$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'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!I16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=J$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=J$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!J16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=K$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=K$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!K16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=L$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=L$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!L16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=M$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=M$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!M16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=N$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=N$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!N16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=O$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=O$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!O16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=P$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=P$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!P16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Q$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Q16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=R$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=R$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!R16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=S$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=S$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!S16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=T$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=T$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!T16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=U$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=U$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!U16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=V$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=V$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!V16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=W$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=W$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!W16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=X$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=X$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!X16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Y$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Y16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Z$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Z16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AA$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AA16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AB$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AB16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AC$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AC16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AD$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AD16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AE$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AE16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AF$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AF16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AG$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AG16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AH$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AH16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AI$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AI16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AJ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AK$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AK16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AL$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AL16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AM$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AM16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AN$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AN16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AO$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AO16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AP$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AP16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AQ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AR$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AR16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AS$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AS16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AT$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AT16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AU$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AU16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AV$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AV16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AW$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AW16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AX$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AX16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AY$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AY16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AZ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BA$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BA16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BB$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BB16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BC$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BC16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BD$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BD16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BE$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BE16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BF$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BF16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BG$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BG16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BH$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BH16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BI$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BI16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BJ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BK$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BK16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BL$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BL16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BM$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BM16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BN$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BN16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BO$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BO16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BP$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BP16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D33","v":"Asset Class 9"},{"$f":"'RAB input'!$E33","v":"Substation Land"},{"$f":"IF(AND('RAB input'!$F464=\"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'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!H17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=I$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=I$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!I17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=J$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=J$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!J17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=K$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=K$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!K17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=L$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=L$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!L17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=M$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=M$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!M17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=N$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=N$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!N17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=O$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=O$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!O17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=P$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=P$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!P17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Q$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Q17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=R$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=R$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!R17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=S$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=S$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!S17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=T$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=T$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!T17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=U$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=U$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!U17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=V$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=V$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!V17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=W$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=W$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!W17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=X$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=X$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!X17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Y$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Y17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Z$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Z17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AA$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AA17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AB$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AB17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AC$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AC17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AD$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AD17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AE$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AE17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AF$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AF17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AG$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AG17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AH$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AH17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AI$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AI17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AJ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AK$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AK17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AL$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AL17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AM$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AM17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AN$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AN17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AO$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AO17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AP$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AP17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AQ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AR$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AR17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AS$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AS17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AT$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AT17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AU$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AU17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AV$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AV17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AW$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AW17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AX$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AX17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AY$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AY17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AZ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BA$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BA17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BB$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BB17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BC$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BC17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BD$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BD17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BE$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BE17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BF$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BF17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BG$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BG17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BH$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BH17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BI$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BI17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BJ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BK$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BK17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BL$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BL17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BM$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BM17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BN$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BN17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BO$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BO17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BP$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BP17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D34","v":"Asset Class 10"},{"$f":"'RAB input'!$E34","v":"Easements"},{"$f":"IF(AND('RAB input'!$F465=\"No\", $G17=0), \"TRUE\", ROUND('RAB tracking summary'!$D18, 6)=ROUND($G17, 6))","v":"TRUE"},0,{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=H$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=H$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!H18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=I$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=I$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!I18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=J$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=J$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!J18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=K$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=K$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!K18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=L$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=L$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!L18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=M$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=M$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!M18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=N$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=N$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!N18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=O$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=O$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!O18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=P$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=P$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!P18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Q$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Q18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=R$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=R$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!R18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=S$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=S$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!S18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=T$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=T$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!T18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=U$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=U$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!U18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=V$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=V$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!V18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=W$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=W$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!W18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=X$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=X$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!X18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Y$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Y18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Z$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Z18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AA$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AA18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AB$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AB18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AC$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AC18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AD$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AD18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AE$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AE18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AF$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AF18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AG$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AG18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AH$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AH18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AI$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AI18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AJ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AK$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AK18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AL$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AL18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AM$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AM18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AN$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AN18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AO$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AO18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AP$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AP18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AQ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AR$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AR18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AS$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AS18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AT$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AT18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AU$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AU18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AV$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AV18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AW$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AW18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AX$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AX18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AY$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AY18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AZ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BA$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BA18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BB$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BB18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BC$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BC18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BD$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BD18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BE$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BE18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BF$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BF18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BG$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BG18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BH$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BH18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BI$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BI18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BJ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BK$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BK18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BL$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BL18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BM$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BM18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BN$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BN18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BO$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BO18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BP$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BP18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D35","v":"Asset Class 11"},{"$f":"'RAB input'!$E35","v":"Buildings-Pre 2020"},{"$f":"IF(AND('RAB input'!$F466=\"No\", $G18=0), \"TRUE\", ROUND('RAB tracking summary'!$D19, 6)=ROUND($G18, 6))","v":true},24.888105865191807,{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=H$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=H$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!H19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":1.3306926156365468},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=I$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=I$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!I19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":1.3306926156365468},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=J$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=J$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!J19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":1.3306926156365468},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=K$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=K$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!K19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":1.3306926156365468},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=L$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=L$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!L19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":1.3306926156365468},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=M$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=M$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!M19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":1.3306926156365468},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=N$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=N$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!N19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":1.3306926156365468},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=O$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=O$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!O19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":1.3306926156365468},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=P$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=P$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!P19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.91534760503934176},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Q$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Q19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.57991044767016497},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=R$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=R$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!R19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.57991044767016497},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=S$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=S$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!S19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.57991044767016497},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=T$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=T$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!T19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.57991044767016497},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=U$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=U$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!U19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.57991044767016497},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=V$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=V$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!V19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.57991044767016497},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=W$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=W$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!W19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.57991044767016497},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=X$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=X$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!X19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.57991044767016497},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Y$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Y19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.57991044767016497},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Z$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Z19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.57991044767016497},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AA$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AA19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.57991044767016497},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AB$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AB19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.57991044767016497},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AC$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AC19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.57991044767016497},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AD$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AD19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.57991044767016497},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AE$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AE19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.57991044767016497},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AF$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AF19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.57991044767016509},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AG$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AG19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.60301964559539178},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AH$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AH19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.59033026491182805},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AI$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AI19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.40099491416609695},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AJ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.39622171619467411},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AK$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AK19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.39447552846929562},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AL$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AL19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.37866975266370734},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AM$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AM19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.37866975266370789},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AN$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AN19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.37866975266370789},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AO$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AO19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.37866975266370789},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AP$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AP19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.16785035295074333},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AQ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":-6.3070868684730157E-3},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AR$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AR19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":-6.3070868684730157E-3},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AS$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AS19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":-6.3070868684731085E-3},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AT$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AT19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AU$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AU19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AV$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AV19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AW$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AW19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AX$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AX19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AY$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AY19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AZ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BA$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BA19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BB$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BB19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BC$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BC19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BD$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BD19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BE$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BE19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BF$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BF19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BG$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BG19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BH$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BH19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BI$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BI19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BJ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BK$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BK19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BL$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BL19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BM$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BM19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BN$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BN19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BO$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BO19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BP$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BP19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D36","v":"Asset Class 12"},{"$f":"'RAB input'!$E36","v":"Vehicles - 15 years"},{"$f":"IF(AND('RAB input'!$F467=\"No\", $G19=0), \"TRUE\", ROUND('RAB tracking summary'!$D20, 6)=ROUND($G19, 6))","v":true},63.900346555154798,{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=H$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=H$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!H20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":6.7506962987931836},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=I$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=I$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!I20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":6.7506962987931836},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=J$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=J$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!J20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":6.7506962987931836},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=K$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=K$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!K20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":6.7506962987931836},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=L$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=L$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!L20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":6.7506962987931827},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=M$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=M$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!M20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.1526266117270234},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=N$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=N$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!N20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":5.9012866479457378},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=O$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=O$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!O20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":5.1440677947711704},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=P$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=P$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!P20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":4.1303271855363644},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Q$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Q20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":3.1445017715290882},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=R$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=R$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!R20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":1.3916627307760936},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=S$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=S$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!S20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":1.4037969125295764},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=T$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=T$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!T20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":1.13822316000574},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=U$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=U$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!U20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0.56629996211099753},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=V$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=V$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!V20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0.17407228425710042},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=W$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=W$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!W20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=X$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=X$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!X20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Y$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Y20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Z$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Z20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AA$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AA20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AB$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AB20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AC$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AC20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AD$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AD20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AE$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AE20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AF$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AF20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AG$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AG20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AH$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AH20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AI$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AI20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AJ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AK$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AK20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AL$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AL20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AM$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AM20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AN$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AN20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AO$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AO20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AP$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AP20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AQ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AR$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AR20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AS$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AS20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AT$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AT20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AU$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AU20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AV$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AV20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AW$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AW20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AX$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AX20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AY$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AY20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AZ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BA$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BA20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BB$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BB20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BC$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BC20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BD$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BD20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BE$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BE20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BF$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BF20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BG$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BG20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BH$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BH20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BI$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BI20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BJ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BK$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BK20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BL$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BL20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BM$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BM20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BN$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BN20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BO$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BO20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BP$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BP20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D37","v":"Asset Class 13"},{"$f":"'RAB input'!$E37","v":"Vehicles - 10 years"},{"$f":"IF(AND('RAB input'!$F468=\"No\", $G20=0), \"TRUE\", ROUND('RAB tracking summary'!$D21, 6)=ROUND($G20, 6))","v":true},30.727166291639332,{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=H$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=H$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!H21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":6.1405767345386701},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=I$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=I$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!I21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":5.8155029750745051},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=J$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=J$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!J21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":5.0756180328079941},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=K$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=K$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!K21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":4.2589834907580491},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=L$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=L$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!L21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":3.3180762656395868},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=M$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=M$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!M21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":2.4180365130700876},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=N$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=N$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!N21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.5626354890989149},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=O$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=O$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!O21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2409813093815867},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=P$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=P$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!P21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.68094030303426401},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Q$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Q21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.21581517823567445},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=R$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=R$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!R21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=S$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=S$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!S21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=T$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=T$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!T21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=U$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=U$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!U21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=V$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=V$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!V21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=W$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=W$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!W21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=X$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=X$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!X21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Y$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Y21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Z$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Z21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AA$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AA21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AB$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AB21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AC$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AC21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AD$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AD21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AE$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AE21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AF$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AF21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AG$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AG21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AH$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AH21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AI$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AI21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AJ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AK$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AK21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AL$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AL21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AM$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AM21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AN$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AN21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AO$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AO21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AP$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AP21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AQ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AR$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AR21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AS$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AS21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AT$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AT21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AU$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AU21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AV$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AV21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AW$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AW21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AX$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AX21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AY$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AY21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AZ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BA$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BA21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BB$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BB21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BC$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BC21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BD$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BD21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BE$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BE21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BF$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BF21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BG$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BG21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BH$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BH21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BI$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BI21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BJ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BK$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BK21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BL$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BL21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BM$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BM21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BN$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BN21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BO$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BO21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BP$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BP21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D38","v":"Asset Class 14"},{"$f":"'RAB input'!$E38","v":"Light Vehicles"},{"$f":"IF(AND('RAB input'!$F469=\"No\", $G21=0), \"TRUE\", ROUND('RAB tracking summary'!$D22, 6)=ROUND($G21, 6))","v":true},28.370827075494134,{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=H$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=H$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!H22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":8.0535434160367405},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=I$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=I$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!I22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":7.6857358248319292},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=J$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=J$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!J22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":6.5246438307708123},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=K$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=K$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!K22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":4.6776980963228194},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=L$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=L$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!L22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":1.4292059075318317},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=M$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=M$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!M22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=N$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=N$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!N22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=O$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=O$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!O22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=P$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=P$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!P22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Q$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Q22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=R$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=R$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!R22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=S$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=S$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!S22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=T$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=T$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!T22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=U$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=U$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!U22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=V$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=V$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!V22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=W$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=W$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!W22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=X$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=X$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!X22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Y$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Y22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Z$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Z22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AA$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AA22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AB$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AB22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AC$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AC22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AD$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AD22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AE$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AE22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AF$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AF22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AG$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AG22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AH$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AH22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AI$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AI22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AJ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AK$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AK22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AL$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AL22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AM$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AM22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AN$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AN22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AO$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AO22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AP$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AP22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AQ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AR$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AR22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AS$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AS22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AT$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AT22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AU$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AU22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AV$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AV22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AW$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AW22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AX$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AX22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AY$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AY22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AZ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BA$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BA22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BB$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BB22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BC$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BC22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BD$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BD22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BE$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BE22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BF$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BF22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BG$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BG22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BH$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BH22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BI$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BI22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BJ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BK$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BK22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BL$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BL22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BM$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BM22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BN$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BN22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BO$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BO22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BP$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BP22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D39","v":"Asset Class 15"},{"$f":"'RAB input'!$E39","v":"IT"},{"$f":"IF(AND('RAB input'!$F470=\"No\", $G22=0), \"TRUE\", ROUND('RAB tracking summary'!$D23, 6)=ROUND($G22, 6))","v":true},-8.5826179861749896,{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=H$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=H$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!H23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":-2.1487279487546505},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=I$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=I$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!I23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.123908715562488},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=J$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=J$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!J23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":-2.9115578721465347},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=K$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=K$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!K23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":-2.4217620367301578},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=L$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=L$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!L23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":-1.2244788441061349},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=M$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=M$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!M23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=N$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=N$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!N23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=O$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=O$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!O23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=P$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=P$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!P23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Q$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Q23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=R$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=R$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!R23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=S$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=S$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!S23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=T$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=T$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!T23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=U$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=U$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!U23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=V$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=V$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!V23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=W$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=W$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!W23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=X$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=X$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!X23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Y$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Y23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Z$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Z23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AA$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AA23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AB$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AB23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AC$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AC23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AD$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AD23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AE$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AE23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AF$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AF23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AG$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AG23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AH$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AH23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AI$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AI23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AJ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AK$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AK23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AL$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AL23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AM$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AM23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AN$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AN23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AO$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AO23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AP$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AP23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AQ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AR$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AR23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AS$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AS23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AT$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AT23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AU$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AU23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AV$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AV23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AW$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AW23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AX$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AX23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AY$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AY23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AZ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BA$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BA23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BB$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BB23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BC$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BC23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BD$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BD23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BE$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BE23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BF$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BF23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BG$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BG23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BH$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BH23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BI$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BI23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BJ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BK$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BK23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BL$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BL23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BM$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BM23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BN$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BN23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BO$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BO23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BP$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BP23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D40","v":"Asset Class 16"},{"$f":"'RAB input'!$E40","v":"Plant & Tools/Office Furniture"},{"$f":"IF(AND('RAB input'!$F471=\"No\", $G23=0), \"TRUE\", ROUND('RAB tracking summary'!$D24, 6)=ROUND($G23, 6))","v":true},39.314292631795411,{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=H$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=H$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!H24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":9.0934310127889688},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=I$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=I$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!I24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":7.7304148840923546},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=J$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=J$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!J24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":6.4014078786144593},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=K$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=K$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!K24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":4.4226738944686703},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=L$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=L$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!L24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.942295984567302},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=M$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=M$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!M24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":2.9253985709482246},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=N$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=N$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!N24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":2.4249824478003545},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=O$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=O$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!O24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.2351182937505281},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=P$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=P$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!P24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.78353862309918043},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Q$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Q24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.35503104166536292},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=R$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=R$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!R24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=S$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=S$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!S24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=T$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=T$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!T24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=U$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=U$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!U24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=V$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=V$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!V24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=W$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=W$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!W24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=X$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=X$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!X24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Y$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Y24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Z$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Z24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AA$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AA24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AB$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AB24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AC$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AC24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AD$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AD24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AE$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AE24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AF$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AF24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AG$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AG24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AH$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AH24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AI$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AI24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AJ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AK$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AK24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AL$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AL24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AM$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AM24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AN$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AN24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AO$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AO24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AP$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AP24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AQ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AR$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AR24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AS$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AS24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AT$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AT24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AU$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AU24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AV$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AV24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AW$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AW24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AX$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AX24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AY$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AY24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AZ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BA$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BA24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BB$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BB24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BC$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BC24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BD$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BD24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BE$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BE24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BF$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BF24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BG$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BG24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BH$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BH24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BI$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BI24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BJ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BK$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BK24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BL$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BL24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BM$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BM24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BN$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BN24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BO$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BO24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BP$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BP24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D41","v":"Asset Class 17"},{"$f":"'RAB input'!$E41","v":"Distribution Lines-Refurbish and Shorter Life"},{"$f":"IF(AND('RAB input'!$F472=\"No\", $G24=0), \"TRUE\", ROUND('RAB tracking summary'!$D25, 6)=ROUND($G24, 6))","v":true},35.562969536290531,{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=H$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=H$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!H25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=I$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=I$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!I25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=J$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=J$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!J25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=K$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=K$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!K25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=L$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=L$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!L25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=M$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=M$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!M25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=N$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=N$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!N25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=O$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=O$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!O25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=P$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=P$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!P25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Q$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Q25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=R$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=R$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!R25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=S$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=S$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!S25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=T$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=T$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!T25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=U$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=U$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!U25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=V$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=V$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!V25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=W$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=W$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!W25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=X$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=X$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!X25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Y$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Y25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Z$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Z25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AA$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AA25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322879},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AB$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AB25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5419570284322852},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AC$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AC25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.2932695730102988},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AD$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AD25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.99668680278724919},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AE$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AE25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.6017307660261435},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AF$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AF25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.29018479738878256},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AG$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AG25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AH$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AH25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AI$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AI25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AJ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AK$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AK25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AL$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AL25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AM$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AM25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AN$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AN25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AO$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AO25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AP$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AP25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AQ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AR$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AR25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AS$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AS25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AT$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AT25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AU$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AU25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AV$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AV25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AW$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AW25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AX$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AX25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AY$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AY25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AZ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BA$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BA25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BB$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BB25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BC$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BC25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BD$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BD25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BE$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BE25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BF$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BF25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BG$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BG25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BH$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BH25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BI$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BI25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BJ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BK$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BK25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BL$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BL25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BM$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BM25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BN$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BN25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BO$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BO25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BP$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BP25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D42","v":"Asset Class 18"},{"$f":"'RAB input'!$E42","v":"Substations-Refurbish and Shorter Life"},{"$f":"IF(AND('RAB input'!$F473=\"No\", $G25=0), \"TRUE\", ROUND('RAB tracking summary'!$D26, 6)=ROUND($G25, 6))","v":true},3.5184977437819231,{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=H$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=H$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!H26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.18916049138596852},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=I$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=I$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!I26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.18916049138596852},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=J$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=J$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!J26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.18916049138596852},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=K$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=K$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!K26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.18916049138596852},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=L$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=L$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!L26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.18916049138596852},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=M$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=M$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!M26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.18916049138596852},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=N$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=N$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!N26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.18916049138596852},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=O$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=O$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!O26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.18916049138596852},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=P$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=P$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!P26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.18916049138596852},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Q$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Q26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.18916049138596852},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=R$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=R$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!R26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.18916049138596852},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=S$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=S$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!S26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.18916049138596852},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=T$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=T$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!T26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.18916049138596852},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=U$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=U$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!U26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.18916049138596852},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=V$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=V$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!V26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.18916049138596852},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=W$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=W$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!W26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.18916049138596833},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=X$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=X$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!X26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.15587382642719591},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Y$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Y26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.13760667249461797},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Z$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Z26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.13388386071325389},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AA$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AA26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":6.4565521971359091E-2},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AB$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AB26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AC$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AC26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AD$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AD26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AE$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AE26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AF$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AF26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AG$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AG26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AH$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AH26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AI$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AI26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AJ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AK$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AK26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AL$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AL26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AM$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AM26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AN$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AN26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AO$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AO26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AP$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AP26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AQ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AR$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AR26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AS$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AS26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AT$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AT26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AU$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AU26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AV$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AV26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AW$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AW26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AX$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AX26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AY$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AY26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AZ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BA$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BA26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BB$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BB26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BC$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BC26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BD$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BD26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BE$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BE26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BF$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BF26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BG$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BG26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BH$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BH26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BI$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BI26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BJ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BK$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BK26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BL$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BL26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BM$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BM26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BN$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BN26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BO$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BO26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BP$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BP26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D43","v":"Asset Class 19"},{"$f":"'RAB input'!$E43","v":"Network Electronics"},{"$f":"IF(AND('RAB input'!$F474=\"No\", $G26=0), \"TRUE\", ROUND('RAB tracking summary'!$D27, 6)=ROUND($G26, 6))","v":true},81.671872076835797,{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=H$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=H$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!H27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.1339783635270004},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=I$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=I$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!I27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.1339783635270004},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=J$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=J$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!J27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.1339783635270004},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=K$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=K$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!K27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.1339783635270004},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=L$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=L$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!L27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.1339783635270004},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=M$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=M$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!M27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.1339783635270004},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=N$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=N$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!N27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.1339783635270004},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=O$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=O$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!O27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.1339783635270004},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=P$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=P$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!P27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.1339783635270004},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Q$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Q27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.1339783635270004},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=R$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=R$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!R27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.1339783635270004},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=S$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=S$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!S27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":5.4326850687143144},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=T$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=T$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!T27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":4.5000595128470833},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=U$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=U$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!U27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8776285030277213},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=V$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=V$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!V27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":1.3877369934496617},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=W$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=W$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!W27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=X$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=X$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!X27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Y$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Y27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Z$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Z27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AA$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AA27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AB$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AB27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AC$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AC27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AD$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AD27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AE$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AE27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AF$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AF27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AG$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AG27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AH$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AH27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AI$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AI27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AJ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AK$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AK27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AL$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AL27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AM$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AM27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AN$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AN27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AO$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AO27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AP$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AP27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AQ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AR$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AR27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AS$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AS27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AT$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AT27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AU$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AU27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AV$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AV27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AW$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AW27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AX$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AX27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AY$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AY27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AZ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BA$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BA27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BB$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BB27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BC$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BC27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BD$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BD27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BE$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BE27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BF$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BF27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BG$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BG27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BH$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BH27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BI$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BI27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BJ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BK$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BK27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BL$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BL27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BM$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BM27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BN$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BN27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BO$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BO27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BP$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BP27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D44","v":"Asset Class 20"},{"$f":"'RAB input'!$E44","v":0},{"$f":"IF(AND('RAB input'!$F475=\"No\", $G27=0), \"TRUE\", ROUND('RAB tracking summary'!$D28, 6)=ROUND($G27, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=H$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=H$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!H28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=I$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=I$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!I28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=J$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=J$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!J28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=K$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=K$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!K28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=L$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=L$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!L28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=M$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=M$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!M28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=N$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=N$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!N28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=O$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=O$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!O28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=P$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=P$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!P28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Q$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Q28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=R$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=R$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!R28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=S$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=S$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!S28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=T$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=T$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!T28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=U$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=U$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!U28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=V$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=V$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!V28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=W$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=W$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!W28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=X$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=X$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!X28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Y$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Y28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Z$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Z28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AA$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AA28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AB$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AB28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AC$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AC28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AD$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AD28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AE$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AE28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AF$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AF28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AG$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AG28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AH$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AH28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AI$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AI28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AJ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AK$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AK28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AL$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AL28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AM$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AM28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AN$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AN28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AO$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AO28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AP$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AP28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AQ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AR$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AR28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AS$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AS28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AT$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AT28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AU$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AU28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AV$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AV28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AW$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AW28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AX$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AX28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AY$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AY28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AZ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BA$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BA28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BB$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BB28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BC$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BC28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BD$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BD28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BE$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BE28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BF$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BF28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BG$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BG28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BH$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BH28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BI$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BI28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BJ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BK$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BK28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BL$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BL28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BM$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BM28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BN$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BN28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BO$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BO28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BP$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BP28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D45","v":"Asset Class 21"},{"$f":"'RAB input'!$E45","v":0},{"$f":"IF(AND('RAB input'!$F476=\"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'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!H29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=I$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=I$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!I29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=J$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=J$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!J29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=K$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=K$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!K29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=L$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=L$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!L29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=M$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=M$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!M29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=N$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=N$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!N29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=O$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=O$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!O29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=P$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=P$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!P29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Q$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Q29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=R$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=R$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!R29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=S$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=S$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!S29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=T$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=T$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!T29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=U$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=U$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!U29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=V$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=V$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!V29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=W$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=W$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!W29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=X$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=X$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!X29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Y$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Y29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Z$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Z29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AA$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AA29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AB$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AB29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AC$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AC29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AD$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AD29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AE$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AE29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AF$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AF29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AG$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AG29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AH$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AH29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AI$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AI29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AJ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AK$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AK29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AL$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AL29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AM$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AM29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AN$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AN29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AO$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AO29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AP$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AP29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AQ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AR$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AR29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AS$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AS29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AT$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AT29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AU$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AU29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AV$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AV29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AW$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AW29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AX$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AX29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AY$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AY29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AZ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BA$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BA29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BB$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BB29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BC$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BC29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BD$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BD29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BE$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BE29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BF$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BF29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BG$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BG29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BH$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BH29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BI$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BI29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BJ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BK$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BK29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BL$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BL29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BM$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BM29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BN$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BN29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BO$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BO29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BP$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BP29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D46","v":"Asset Class 22"},{"$f":"'RAB input'!$E46","v":0},{"$f":"IF(AND('RAB input'!$F477=\"No\", $G29=0), \"TRUE\", ROUND('RAB tracking summary'!$D30, 6)=ROUND($G29, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=H$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=H$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!H30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=I$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=I$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!I30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=J$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=J$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!J30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=K$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=K$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!K30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=L$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=L$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!L30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=M$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=M$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!M30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=N$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=N$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!N30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=O$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=O$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!O30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=P$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=P$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!P30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Q$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Q30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=R$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=R$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!R30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=S$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=S$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!S30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=T$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=T$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!T30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=U$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=U$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!U30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=V$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=V$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!V30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=W$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=W$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!W30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=X$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=X$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!X30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Y$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Y30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Z$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Z30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AA$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AA30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AB$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AB30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AC$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AC30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AD$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AD30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AE$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AE30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AF$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AF30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AG$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AG30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AH$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AH30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AI$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AI30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AJ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AK$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AK30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AL$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AL30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AM$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AM30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AN$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AN30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AO$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AO30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AP$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AP30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AQ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AR$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AR30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AS$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AS30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AT$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AT30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AU$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AU30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AV$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AV30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AW$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AW30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AX$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AX30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AY$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AY30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AZ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BA$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BA30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BB$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BB30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BC$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BC30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BD$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BD30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BE$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BE30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BF$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BF30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BG$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BG30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BH$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BH30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BI$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BI30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BJ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BK$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BK30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BL$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BL30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BM$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BM30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BN$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BN30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BO$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BO30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BP$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BP30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D47","v":"Asset Class 23"},{"$f":"'RAB input'!$E47","v":0},{"$f":"IF(AND('RAB input'!$F478=\"No\", $G30=0), \"TRUE\", ROUND('RAB tracking summary'!$D31, 6)=ROUND($G30, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=H$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=H$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!H31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=I$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=I$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!I31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=J$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=J$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!J31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=K$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=K$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!K31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=L$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=L$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!L31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=M$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=M$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!M31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=N$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=N$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!N31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=O$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=O$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!O31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=P$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=P$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!P31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Q$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Q31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=R$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=R$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!R31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=S$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=S$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!S31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=T$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=T$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!T31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=U$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=U$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!U31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=V$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=V$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!V31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=W$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=W$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!W31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=X$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=X$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!X31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Y$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Y31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Z$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Z31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AA$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AA31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AB$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AB31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AC$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AC31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AD$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AD31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AE$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AE31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AF$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AF31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AG$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AG31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AH$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AH31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AI$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AI31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AJ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AK$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AK31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AL$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AL31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AM$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AM31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AN$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AN31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AO$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AO31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AP$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AP31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AQ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AR$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AR31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AS$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AS31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AT$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AT31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AU$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AU31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AV$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AV31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AW$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AW31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AX$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AX31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AY$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AY31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AZ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BA$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BA31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BB$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BB31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BC$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BC31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BD$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BD31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BE$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BE31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BF$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BF31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BG$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BG31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BH$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BH31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BI$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BI31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BJ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BK$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BK31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BL$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BL31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BM$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BM31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BN$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BN31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BO$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BO31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BP$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BP31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D48","v":"Asset Class 24"},{"$f":"'RAB input'!$E48","v":0},{"$f":"IF(AND('RAB input'!$F479=\"No\", $G31=0), \"TRUE\", ROUND('RAB tracking summary'!$D32, 6)=ROUND($G31, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=H$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=H$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!H32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=I$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=I$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!I32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=J$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=J$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!J32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=K$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=K$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!K32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=L$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=L$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!L32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=M$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=M$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!M32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=N$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=N$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!N32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=O$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=O$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!O32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=P$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=P$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!P32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Q$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Q32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=R$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=R$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!R32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=S$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=S$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!S32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=T$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=T$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!T32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=U$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=U$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!U32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=V$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=V$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!V32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=W$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=W$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!W32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=X$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=X$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!X32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Y$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Y32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Z$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Z32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AA$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AA32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AB$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AB32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AC$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AC32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AD$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AD32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AE$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AE32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AF$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AF32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AG$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AG32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AH$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AH32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AI$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AI32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AJ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AK$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AK32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AL$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AL32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AM$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AM32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AN$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AN32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AO$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AO32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AP$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AP32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AQ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AR$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AR32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AS$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AS32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AT$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AT32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AU$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AU32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AV$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AV32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AW$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AW32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AX$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AX32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AY$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AY32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AZ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BA$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BA32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BB$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BB32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BC$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BC32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BD$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BD32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BE$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BE32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BF$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BF32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BG$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BG32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BH$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BH32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BI$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BI32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BJ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BK$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BK32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BL$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BL32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BM$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BM32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BN$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BN32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BO$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BO32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BP$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BP32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D49","v":"Asset Class 25"},{"$f":"'RAB input'!$E49","v":0},{"$f":"IF(AND('RAB input'!$F480=\"No\", $G32=0), \"TRUE\", ROUND('RAB tracking summary'!$D33, 6)=ROUND($G32, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=H$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=H$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!H33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=I$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=I$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!I33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=J$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=J$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!J33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=K$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=K$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!K33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=L$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=L$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!L33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=M$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=M$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!M33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=N$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=N$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!N33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=O$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=O$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!O33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=P$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=P$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!P33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Q$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Q33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=R$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=R$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!R33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=S$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=S$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!S33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=T$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=T$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!T33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=U$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=U$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!U33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=V$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=V$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!V33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=W$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=W$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!W33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=X$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=X$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!X33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Y$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Y33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Z$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Z33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AA$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AA33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AB$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AB33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AC$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AC33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AD$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AD33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AE$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AE33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AF$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AF33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AG$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AG33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AH$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AH33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AI$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AI33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AJ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AK$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AK33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AL$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AL33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AM$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AM33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AN$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AN33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AO$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AO33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AP$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AP33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AQ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AR$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AR33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AS$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AS33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AT$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AT33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AU$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AU33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AV$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AV33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AW$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AW33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AX$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AX33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AY$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AY33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AZ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BA$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BA33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BB$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BB33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BC$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BC33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BD$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BD33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BE$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BE33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BF$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BF33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BG$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BG33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BH$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BH33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BI$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BI33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BJ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BK$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BK33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BL$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BL33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BM$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BM33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BN$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BN33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BO$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BO33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BP$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BP33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D50","v":"Asset Class 26"},{"$f":"'RAB input'!$E50","v":0},{"$f":"IF(AND('RAB input'!$F481=\"No\", $G33=0), \"TRUE\", ROUND('RAB tracking summary'!$D34, 6)=ROUND($G33, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=H$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=H$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!H34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=I$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=I$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!I34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=J$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=J$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!J34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=K$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=K$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!K34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=L$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=L$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!L34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=M$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=M$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!M34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=N$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=N$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!N34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=O$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=O$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!O34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=P$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=P$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!P34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Q$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Q34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=R$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=R$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!R34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=S$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=S$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!S34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=T$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=T$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!T34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=U$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=U$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!U34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=V$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=V$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!V34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=W$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=W$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!W34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=X$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=X$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!X34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Y$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Y34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Z$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Z34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AA$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AA34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AB$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AB34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AC$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AC34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AD$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AD34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AE$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AE34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AF$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AF34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AG$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AG34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AH$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AH34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AI$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AI34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AJ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AK$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AK34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AL$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AL34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AM$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AM34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AN$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AN34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AO$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AO34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AP$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AP34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AQ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AR$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AR34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AS$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AS34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AT$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AT34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AU$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AU34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AV$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AV34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AW$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AW34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AX$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AX34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AY$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AY34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AZ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BA$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BA34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BB$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BB34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BC$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BC34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BD$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BD34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BE$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BE34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BF$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BF34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BG$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BG34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BH$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BH34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BI$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BI34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BJ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BK$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BK34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BL$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BL34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BM$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BM34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BN$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BN34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BO$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BO34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BP$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BP34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D51","v":"Asset Class 27"},{"$f":"'RAB input'!$E51","v":0},{"$f":"IF(AND('RAB input'!$F482=\"No\", $G34=0), \"TRUE\", ROUND('RAB tracking summary'!$D35, 6)=ROUND($G34, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=H$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=H$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!H35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=I$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=I$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!I35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=J$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=J$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!J35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=K$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=K$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!K35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=L$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=L$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!L35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=M$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=M$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!M35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=N$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=N$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!N35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=O$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=O$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!O35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=P$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=P$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!P35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Q$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Q35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=R$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=R$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!R35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=S$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=S$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!S35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=T$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=T$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!T35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=U$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=U$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!U35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=V$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=V$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!V35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=W$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=W$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!W35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=X$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=X$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!X35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Y$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Y35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Z$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Z35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AA$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AA35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AB$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AB35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AC$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AC35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AD$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AD35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AE$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AE35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AF$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AF35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AG$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AG35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AH$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AH35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AI$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AI35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AJ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AK$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AK35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AL$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AL35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AM$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AM35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AN$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AN35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AO$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AO35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AP$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AP35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AQ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AR$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AR35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AS$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AS35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AT$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AT35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AU$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AU35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AV$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AV35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AW$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AW35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AX$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AX35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AY$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AY35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AZ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BA$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BA35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BB$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BB35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BC$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BC35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BD$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BD35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BE$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BE35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BF$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BF35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BG$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BG35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BH$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BH35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BI$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BI35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BJ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BK$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BK35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BL$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BL35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BM$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BM35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BN$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BN35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BO$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BO35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BP$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BP35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D52","v":"Asset Class 28"},{"$f":"'RAB input'!$E52","v":0},{"$f":"IF(AND('RAB input'!$F483=\"No\", $G35=0), \"TRUE\", ROUND('RAB tracking summary'!$D36, 6)=ROUND($G35, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=H$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=H$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!H36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=I$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=I$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!I36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=J$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=J$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!J36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=K$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=K$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!K36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=L$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=L$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!L36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=M$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=M$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!M36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=N$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=N$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!N36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=O$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=O$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!O36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=P$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=P$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!P36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Q$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Q36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=R$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=R$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!R36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=S$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=S$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!S36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=T$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=T$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!T36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=U$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=U$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!U36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=V$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=V$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!V36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=W$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=W$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!W36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=X$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=X$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!X36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Y$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Y36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Z$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Z36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AA$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AA36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AB$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AB36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AC$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AC36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AD$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AD36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AE$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AE36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AF$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AF36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AG$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AG36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AH$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AH36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AI$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AI36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AJ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AK$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AK36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AL$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AL36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AM$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AM36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AN$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AN36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AO$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AO36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AP$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AP36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AQ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AR$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AR36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AS$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AS36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AT$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AT36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AU$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AU36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AV$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AV36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AW$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AW36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AX$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AX36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AY$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AY36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AZ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BA$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BA36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BB$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BB36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BC$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BC36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BD$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BD36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BE$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BE36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BF$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BF36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BG$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BG36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BH$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BH36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BI$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BI36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BJ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BK$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BK36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BL$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BL36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BM$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BM36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BN$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BN36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BO$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BO36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BP$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BP36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D53","v":"Asset Class 29"},{"$f":"'RAB input'!$E53","v":0},{"$f":"IF(AND('RAB input'!$F484=\"No\", $G36=0), \"TRUE\", ROUND('RAB tracking summary'!$D37, 6)=ROUND($G36, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=H$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=H$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!H37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=I$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=I$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!I37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=J$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=J$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!J37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=K$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=K$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!K37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=L$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=L$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!L37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=M$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=M$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!M37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=N$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=N$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!N37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=O$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=O$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!O37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=P$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=P$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!P37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Q$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Q37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=R$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=R$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!R37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=S$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=S$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!S37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=T$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=T$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!T37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=U$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=U$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!U37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=V$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=V$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!V37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=W$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=W$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!W37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=X$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=X$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!X37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Y$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Y37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Z$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Z37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AA$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AA37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AB$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AB37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AC$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AC37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AD$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AD37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AE$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AE37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AF$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AF37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AG$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AG37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AH$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AH37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AI$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AI37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AJ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AK$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AK37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AL$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AL37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AM$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AM37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AN$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AN37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AO$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AO37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AP$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AP37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AQ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AR$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AR37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AS$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AS37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AT$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AT37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AU$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AU37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AV$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AV37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AW$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AW37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AX$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AX37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AY$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AY37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AZ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BA$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BA37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BB$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BB37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BC$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BC37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BD$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BD37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BE$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BE37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BF$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BF37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BG$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BG37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BH$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BH37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BI$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BI37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BJ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BK$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BK37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BL$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BL37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BM$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BM37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BN$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BN37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BO$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BO37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BP$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BP37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D54","v":"Asset Class 30"},{"$f":"'RAB input'!$E54","v":0},{"$f":"IF(AND('RAB input'!$F485=\"No\", $G37=0), \"TRUE\", ROUND('RAB tracking summary'!$D38, 6)=ROUND($G37, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=H$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=H$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!H38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=I$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=I$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!I38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=J$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=J$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!J38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=K$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=K$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!K38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=L$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=L$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!L38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=M$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=M$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!M38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=N$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=N$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!N38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=O$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=O$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!O38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=P$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=P$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!P38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Q$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Q38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=R$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=R$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!R38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=S$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=S$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!S38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=T$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=T$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!T38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=U$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=U$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!U38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=V$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=V$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!V38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=W$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=W$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!W38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=X$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=X$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!X38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Y$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Y38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Z$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Z38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AA$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AA38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AB$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AB38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AC$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AC38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AD$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AD38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AE$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AE38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AF$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AF38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AG$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AG38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AH$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AH38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AI$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AI38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AJ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AK$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AK38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AL$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AL38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AM$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AM38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AN$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AN38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AO$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AO38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AP$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AP38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AQ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AR$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AR38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AS$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AS38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AT$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AT38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AU$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AU38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AV$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AV38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AW$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AW38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AX$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AX38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AY$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AY38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AZ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BA$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BA38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BB$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BB38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BC$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BC38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BD$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BD38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BE$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BE38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BF$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BF38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BG$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BG38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BH$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BH38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BI$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BI38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BJ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BK$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BK38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BL$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BL38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BM$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BM38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BN$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BN38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BO$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BO38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BP$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BP38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D55","v":"Asset Class 31"},{"$f":"'RAB input'!$E55","v":0},{"$f":"IF(AND('RAB input'!$F486=\"No\", $G38=0), \"TRUE\", ROUND('RAB tracking summary'!$D39, 6)=ROUND($G38, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=H$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=H$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!H39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=I$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=I$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!I39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=J$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=J$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!J39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=K$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=K$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!K39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=L$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=L$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!L39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=M$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=M$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!M39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=N$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=N$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!N39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=O$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=O$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!O39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=P$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=P$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!P39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Q$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Q39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=R$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=R$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!R39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=S$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=S$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!S39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=T$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=T$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!T39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=U$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=U$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!U39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=V$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=V$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!V39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=W$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=W$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!W39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=X$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=X$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!X39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Y$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Y39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Z$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Z39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AA$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AA39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AB$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AB39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AC$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AC39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AD$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AD39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AE$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AE39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AF$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AF39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AG$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AG39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AH$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AH39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AI$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AI39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AJ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AK$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AK39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AL$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AL39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AM$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AM39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AN$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AN39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AO$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AO39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AP$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AP39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AQ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AR$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AR39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AS$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AS39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AT$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AT39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AU$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AU39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AV$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AV39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AW$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AW39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AX$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AX39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AY$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AY39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AZ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BA$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BA39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BB$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BB39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BC$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BC39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BD$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BD39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BE$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BE39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BF$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BF39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BG$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BG39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BH$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BH39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BI$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BI39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BJ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BK$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BK39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BL$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BL39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BM$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BM39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BN$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BN39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BO$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BO39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BP$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BP39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D56","v":"Asset Class 32"},{"$f":"'RAB input'!$E56","v":0},{"$f":"IF(AND('RAB input'!$F487=\"No\", $G39=0), \"TRUE\", ROUND('RAB tracking summary'!$D40, 6)=ROUND($G39, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=H$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=H$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!H40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=I$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=I$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!I40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=J$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=J$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!J40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=K$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=K$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!K40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=L$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=L$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!L40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=M$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=M$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!M40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=N$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=N$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!N40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=O$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=O$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!O40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=P$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=P$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!P40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Q$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Q40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=R$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=R$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!R40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=S$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=S$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!S40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=T$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=T$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!T40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=U$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=U$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!U40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=V$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=V$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!V40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=W$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=W$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!W40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=X$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=X$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!X40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Y$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Y40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Z$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Z40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AA$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AA40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AB$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AB40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AC$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AC40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AD$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AD40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AE$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AE40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AF$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AF40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AG$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AG40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AH$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AH40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AI$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AI40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AJ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AK$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AK40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AL$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AL40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AM$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AM40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AN$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AN40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AO$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AO40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AP$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AP40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AQ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AR$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AR40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AS$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AS40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AT$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AT40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AU$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AU40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AV$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AV40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AW$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AW40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AX$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AX40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AY$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AY40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AZ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BA$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BA40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BB$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BB40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BC$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BC40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BD$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BD40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BE$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BE40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BF$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BF40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BG$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BG40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BH$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BH40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BI$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BI40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BJ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BK$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BK40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BL$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BL40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BM$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BM40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BN$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BN40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BO$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BO40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BP$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BP40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D57","v":"Asset Class 33"},{"$f":"'RAB input'!$E57","v":0},{"$f":"IF(AND('RAB input'!$F488=\"No\", $G40=0), \"TRUE\", ROUND('RAB tracking summary'!$D41, 6)=ROUND($G40, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=H$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=H$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!H41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=I$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=I$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!I41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=J$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=J$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!J41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=K$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=K$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!K41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=L$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=L$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!L41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=M$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=M$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!M41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=N$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=N$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!N41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=O$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=O$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!O41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=P$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=P$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!P41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Q$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Q41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=R$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=R$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!R41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=S$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=S$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!S41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=T$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=T$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!T41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=U$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=U$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!U41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=V$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=V$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!V41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=W$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=W$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!W41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=X$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=X$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!X41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Y$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Y41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Z$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Z41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AA$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AA41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AB$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AB41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AC$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AC41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AD$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AD41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AE$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AE41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AF$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AF41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AG$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AG41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AH$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AH41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AI$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AI41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AJ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AK$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AK41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AL$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AL41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AM$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AM41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AN$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AN41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AO$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AO41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AP$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AP41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AQ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AR$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AR41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AS$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AS41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AT$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AT41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AU$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AU41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AV$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AV41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AW$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AW41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AX$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AX41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AY$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AY41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AZ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BA$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BA41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BB$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BB41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BC$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BC41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BD$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BD41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BE$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BE41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BF$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BF41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BG$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BG41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BH$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BH41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BI$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BI41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BJ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BK$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BK41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BL$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BL41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BM$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BM41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BN$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BN41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BO$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BO41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BP$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BP41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D58","v":"Asset Class 34"},{"$f":"'RAB input'!$E58","v":0},{"$f":"IF(AND('RAB input'!$F489=\"No\", $G41=0), \"TRUE\", ROUND('RAB tracking summary'!$D42, 6)=ROUND($G41, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=H$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=H$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!H42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=I$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=I$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!I42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=J$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=J$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!J42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=K$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=K$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!K42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=L$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=L$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!L42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=M$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=M$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!M42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=N$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=N$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!N42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=O$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=O$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!O42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=P$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=P$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!P42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Q$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Q42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=R$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=R$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!R42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=S$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=S$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!S42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=T$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=T$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!T42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=U$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=U$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!U42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=V$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=V$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!V42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=W$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=W$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!W42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=X$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=X$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!X42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Y$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Y42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Z$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Z42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AA$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AA42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AB$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AB42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AC$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AC42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AD$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AD42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AE$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AE42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AF$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AF42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AG$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AG42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AH$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AH42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AI$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AI42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AJ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AK$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AK42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AL$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AL42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AM$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AM42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AN$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AN42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AO$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AO42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AP$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AP42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AQ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AR$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AR42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AS$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AS42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AT$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AT42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AU$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AU42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AV$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AV42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AW$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AW42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AX$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AX42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AY$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AY42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AZ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BA$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BA42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BB$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BB42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BC$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BC42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BD$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BD42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BE$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BE42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BF$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BF42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BG$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BG42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BH$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BH42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BI$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BI42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BJ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BK$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BK42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BL$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BL42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BM$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BM42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BN$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BN42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BO$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BO42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BP$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BP42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D59","v":"Asset Class 35"},{"$f":"'RAB input'!$E59","v":0},{"$f":"IF(AND('RAB input'!$F490=\"No\", $G42=0), \"TRUE\", ROUND('RAB tracking summary'!$D43, 6)=ROUND($G42, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=H$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=H$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!H43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=I$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=I$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!I43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=J$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=J$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!J43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=K$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=K$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!K43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=L$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=L$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!L43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=M$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=M$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!M43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=N$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=N$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!N43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=O$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=O$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!O43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=P$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=P$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!P43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Q$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Q43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=R$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=R$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!R43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=S$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=S$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!S43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=T$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=T$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!T43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=U$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=U$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!U43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=V$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=V$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!V43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=W$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=W$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!W43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=X$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=X$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!X43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Y$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Y43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Z$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Z43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AA$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AA43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AB$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AB43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AC$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AC43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AD$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AD43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AE$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AE43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AF$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AF43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AG$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AG43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AH$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AH43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AI$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AI43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AJ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AK$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AK43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AL$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AL43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AM$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AM43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AN$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AN43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AO$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AO43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AP$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AP43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AQ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AR$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AR43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AS$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AS43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AT$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AT43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AU$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AU43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AV$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AV43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AW$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AW43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AX$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AX43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AY$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AY43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AZ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BA$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BA43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BB$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BB43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BC$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BC43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BD$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BD43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BE$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BE43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BF$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BF43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BG$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BG43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BH$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BH43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BI$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BI43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BJ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BK$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BK43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BL$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BL43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BM$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BM43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BN$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BN43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BO$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BO43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BP$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BP43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D60","v":"Asset Class 36"},{"$f":"'RAB input'!$E60","v":0},{"$f":"IF(AND('RAB input'!$F491=\"No\", $G43=0), \"TRUE\", ROUND('RAB tracking summary'!$D44, 6)=ROUND($G43, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=H$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=H$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!H44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=I$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=I$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!I44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=J$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=J$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!J44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=K$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=K$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!K44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=L$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=L$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!L44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=M$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=M$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!M44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=N$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=N$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!N44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=O$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=O$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!O44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=P$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=P$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!P44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Q$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Q44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=R$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=R$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!R44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=S$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=S$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!S44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=T$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=T$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!T44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=U$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=U$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!U44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=V$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=V$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!V44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=W$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=W$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!W44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=X$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=X$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!X44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Y$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Y44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Z$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Z44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AA$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AA44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AB$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AB44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AC$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AC44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AD$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AD44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AE$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AE44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AF$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AF44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AG$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AG44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AH$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AH44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AI$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AI44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AJ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AK$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AK44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AL$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AL44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AM$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AM44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AN$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AN44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AO$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AO44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AP$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AP44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AQ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AR$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AR44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AS$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AS44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AT$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AT44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AU$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AU44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AV$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AV44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AW$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AW44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AX$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AX44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AY$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AY44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AZ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BA$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BA44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BB$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BB44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BC$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BC44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BD$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BD44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BE$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BE44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BF$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BF44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BG$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BG44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BH$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BH44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BI$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BI44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BJ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BK$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BK44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BL$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BL44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BM$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BM44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BN$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BN44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BO$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BO44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BP$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BP44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D61","v":"Asset Class 37"},{"$f":"'RAB input'!$E61","v":0},{"$f":"IF(AND('RAB input'!$F492=\"No\", $G44=0), \"TRUE\", ROUND('RAB tracking summary'!$D45, 6)=ROUND($G44, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=H$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=H$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!H45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=I$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=I$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!I45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=J$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=J$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!J45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=K$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=K$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!K45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=L$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=L$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!L45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=M$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=M$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!M45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=N$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=N$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!N45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=O$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=O$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!O45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=P$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=P$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!P45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Q$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Q45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=R$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=R$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!R45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=S$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=S$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!S45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=T$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=T$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!T45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=U$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=U$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!U45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=V$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=V$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!V45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=W$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=W$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!W45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=X$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=X$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!X45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Y$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Y45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Z$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Z45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AA$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AA45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AB$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AB45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AC$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AC45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AD$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AD45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AE$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AE45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AF$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AF45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AG$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AG45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AH$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AH45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AI$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AI45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AJ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AK$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AK45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AL$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AL45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AM$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AM45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AN$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AN45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AO$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AO45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AP$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AP45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AQ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AR$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AR45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AS$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AS45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AT$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AT45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AU$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AU45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AV$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AV45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AW$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AW45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AX$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AX45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AY$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AY45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AZ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BA$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BA45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BB$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BB45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BC$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BC45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BD$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BD45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BE$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BE45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BF$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BF45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BG$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BG45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BH$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BH45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BI$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BI45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BJ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BK$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BK45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BL$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BL45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BM$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BM45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BN$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BN45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BO$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BO45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BP$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BP45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D62","v":"Asset Class 38"},{"$f":"'RAB input'!$E62","v":0},{"$f":"IF(AND('RAB input'!$F493=\"No\", $G45=0), \"TRUE\", ROUND('RAB tracking summary'!$D46, 6)=ROUND($G45, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=H$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=H$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!H46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=I$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=I$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!I46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=J$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=J$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!J46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=K$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=K$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!K46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=L$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=L$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!L46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=M$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=M$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!M46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=N$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=N$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!N46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=O$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=O$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!O46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=P$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=P$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!P46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Q$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Q46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=R$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=R$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!R46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=S$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=S$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!S46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=T$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=T$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!T46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=U$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=U$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!U46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=V$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=V$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!V46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=W$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=W$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!W46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=X$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=X$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!X46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Y$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Y46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Z$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Z46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AA$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AA46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AB$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AB46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AC$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AC46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AD$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AD46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AE$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AE46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AF$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AF46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AG$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AG46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AH$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AH46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AI$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AI46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AJ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AK$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AK46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AL$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AL46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AM$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AM46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AN$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AN46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AO$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AO46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AP$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AP46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AQ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AR$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AR46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AS$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AS46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AT$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AT46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AU$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AU46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AV$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AV46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AW$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AW46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AX$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AX46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AY$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AY46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AZ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BA$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BA46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BB$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BB46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BC$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BC46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BD$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BD46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BE$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BE46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BF$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BF46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BG$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BG46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BH$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BH46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BI$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BI46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BJ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BK$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BK46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BL$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BL46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BM$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BM46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BN$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BN46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BO$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BO46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BP$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BP46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D63","v":"Asset Class 39"},{"$f":"'RAB input'!$E63","v":0},{"$f":"IF(AND('RAB input'!$F494=\"No\", $G46=0), \"TRUE\", ROUND('RAB tracking summary'!$D47, 6)=ROUND($G46, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=H$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=H$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!H47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=I$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=I$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!I47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=J$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=J$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!J47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=K$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=K$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!K47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=L$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=L$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!L47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=M$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=M$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!M47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=N$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=N$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!N47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=O$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=O$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!O47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=P$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=P$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!P47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Q$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Q47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=R$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=R$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!R47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=S$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=S$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!S47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=T$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=T$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!T47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=U$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=U$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!U47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=V$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=V$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!V47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=W$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=W$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!W47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=X$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=X$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!X47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Y$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Y47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Z$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Z47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AA$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AA47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AB$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AB47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AC$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AC47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AD$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AD47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AE$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AE47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AF$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AF47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AG$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AG47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AH$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AH47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AI$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AI47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AJ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AK$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AK47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AL$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AL47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AM$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AM47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AN$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AN47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AO$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AO47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AP$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AP47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AQ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AR$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AR47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AS$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AS47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AT$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AT47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AU$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AU47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AV$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AV47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AW$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AW47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AX$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AX47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AY$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AY47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AZ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BA$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BA47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BB$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BB47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BC$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BC47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BD$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BD47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BE$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BE47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BF$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BF47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BG$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BG47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BH$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BH47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BI$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BI47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BJ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BK$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BK47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BL$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BL47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BM$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BM47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BN$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BN47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BO$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BO47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BP$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BP47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D64","v":"Asset Class 40"},{"$f":"'RAB input'!$E64","v":0},{"$f":"IF(AND('RAB input'!$F495=\"No\", $G47=0), \"TRUE\", ROUND('RAB tracking summary'!$D48, 6)=ROUND($G47, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=H$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=H$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!H48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=I$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=I$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!I48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=J$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=J$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!J48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=K$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=K$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!K48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=L$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=L$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!L48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=M$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=M$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!M48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=N$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=N$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!N48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=O$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=O$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!O48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=P$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=P$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!P48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Q$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Q48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=R$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=R$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!R48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=S$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=S$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!S48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=T$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=T$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!T48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=U$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=U$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!U48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=V$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=V$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!V48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=W$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=W$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!W48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=X$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=X$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!X48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Y$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Y48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Z$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Z48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AA$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AA48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AB$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AB48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AC$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AC48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AD$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AD48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AE$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AE48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AF$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AF48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AG$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AG48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AH$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AH48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AI$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AI48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AJ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AK$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AK48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AL$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AL48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AM$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AM48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AN$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AN48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AO$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AO48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AP$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AP48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AQ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AR$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AR48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AS$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AS48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AT$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AT48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AU$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AU48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AV$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AV48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AW$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AW48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AX$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AX48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AY$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AY48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AZ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BA$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BA48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BB$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BB48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BC$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BC48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BD$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BD48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BE$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BE48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BF$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BF48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BG$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BG48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BH$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BH48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BI$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BI48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BJ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BK$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BK48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BL$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BL48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BM$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BM48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BN$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BN48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BO$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BO48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BP$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BP48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D65","v":"Asset Class 41"},{"$f":"'RAB input'!$E65","v":0},{"$f":"IF(AND('RAB input'!$F496=\"No\", $G48=0), \"TRUE\", ROUND('RAB tracking summary'!$D49, 6)=ROUND($G48, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=H$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=H$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!H49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=I$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=I$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!I49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=J$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=J$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!J49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=K$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=K$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!K49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=L$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=L$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!L49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=M$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=M$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!M49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=N$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=N$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!N49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=O$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=O$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!O49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=P$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=P$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!P49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Q$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Q49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=R$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=R$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!R49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=S$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=S$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!S49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=T$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=T$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!T49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=U$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=U$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!U49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=V$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=V$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!V49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=W$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=W$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!W49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=X$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=X$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!X49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Y$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Y49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Z$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Z49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AA$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AA49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AB$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AB49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AC$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AC49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AD$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AD49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AE$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AE49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AF$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AF49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AG$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AG49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AH$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AH49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AI$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AI49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AJ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AK$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AK49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AL$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AL49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AM$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AM49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AN$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AN49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AO$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AO49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AP$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AP49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AQ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AR$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AR49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AS$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AS49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AT$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AT49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AU$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AU49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AV$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AV49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AW$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AW49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AX$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AX49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AY$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AY49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AZ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BA$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BA49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BB$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BB49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BC$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BC49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BD$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BD49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BE$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BE49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BF$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BF49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BG$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BG49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BH$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BH49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BI$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BI49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BJ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BK$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BK49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BL$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BL49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BM$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BM49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BN$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BN49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BO$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BO49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BP$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BP49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D66","v":"Asset Class 42"},{"$f":"'RAB input'!$E66","v":0},{"$f":"IF(AND('RAB input'!$F497=\"No\", $G49=0), \"TRUE\", ROUND('RAB tracking summary'!$D50, 6)=ROUND($G49, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=H$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=H$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!H50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=I$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=I$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!I50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=J$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=J$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!J50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=K$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=K$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!K50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=L$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=L$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!L50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=M$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=M$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!M50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=N$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=N$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!N50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=O$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=O$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!O50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=P$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=P$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!P50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Q$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Q50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=R$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=R$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!R50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=S$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=S$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!S50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=T$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=T$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!T50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=U$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=U$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!U50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=V$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=V$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!V50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=W$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=W$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!W50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=X$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=X$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!X50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Y$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Y50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Z$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Z50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AA$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AA50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AB$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AB50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AC$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AC50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AD$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AD50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AE$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AE50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AF$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AF50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AG$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AG50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AH$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AH50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AI$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AI50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AJ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AK$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AK50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AL$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AL50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AM$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AM50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AN$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AN50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AO$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AO50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AP$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AP50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AQ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AR$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AR50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AS$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AS50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AT$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AT50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AU$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AU50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AV$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AV50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AW$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AW50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AX$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AX50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AY$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AY50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AZ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BA$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BA50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BB$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BB50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BC$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BC50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BD$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BD50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BE$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BE50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BF$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BF50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BG$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BG50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BH$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BH50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BI$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BI50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BJ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BK$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BK50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BL$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BL50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BM$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BM50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BN$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BN50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BO$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BO50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BP$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BP50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D67","v":"Asset Class 43"},{"$f":"'RAB input'!$E67","v":0},{"$f":"IF(AND('RAB input'!$F498=\"No\", $G50=0), \"TRUE\", ROUND('RAB tracking summary'!$D51, 6)=ROUND($G50, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=H$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=H$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!H51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=I$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=I$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!I51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=J$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=J$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!J51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=K$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=K$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!K51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=L$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=L$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!L51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=M$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=M$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!M51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=N$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=N$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!N51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=O$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=O$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!O51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=P$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=P$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!P51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Q$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Q51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=R$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=R$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!R51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=S$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=S$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!S51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=T$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=T$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!T51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=U$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=U$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!U51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=V$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=V$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!V51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=W$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=W$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!W51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=X$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=X$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!X51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Y$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Y51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Z$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Z51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AA$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AA51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AB$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AB51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AC$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AC51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AD$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AD51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AE$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AE51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AF$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AF51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AG$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AG51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AH$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AH51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AI$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AI51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AJ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AK$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AK51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AL$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AL51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AM$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AM51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AN$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AN51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AO$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AO51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AP$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AP51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AQ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AR$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AR51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AS$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AS51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AT$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AT51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AU$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AU51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AV$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AV51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AW$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AW51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AX$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AX51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AY$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AY51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AZ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BA$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BA51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BB$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BB51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BC$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BC51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BD$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BD51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BE$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BE51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BF$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BF51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BG$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BG51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BH$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BH51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BI$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BI51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BJ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BK$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BK51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BL$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BL51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BM$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BM51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BN$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BN51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BO$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BO51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BP$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BP51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D68","v":"Asset Class 44"},{"$f":"'RAB input'!$E68","v":0},{"$f":"IF(AND('RAB input'!$F499=\"No\", $G51=0), \"TRUE\", ROUND('RAB tracking summary'!$D52, 6)=ROUND($G51, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=H$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=H$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!H52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=I$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=I$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!I52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=J$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=J$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!J52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=K$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=K$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!K52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=L$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=L$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!L52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=M$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=M$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!M52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=N$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=N$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!N52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=O$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=O$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!O52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=P$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=P$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!P52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Q$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Q52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=R$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=R$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!R52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=S$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=S$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!S52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=T$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=T$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!T52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=U$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=U$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!U52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=V$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=V$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!V52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=W$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=W$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!W52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=X$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=X$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!X52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Y$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Y52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Z$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Z52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AA$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AA52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AB$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AB52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AC$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AC52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AD$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AD52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AE$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AE52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AF$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AF52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AG$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AG52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AH$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AH52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AI$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AI52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AJ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AK$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AK52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AL$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AL52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AM$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AM52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AN$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AN52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AO$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AO52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AP$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AP52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AQ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AR$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AR52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AS$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AS52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AT$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AT52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AU$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AU52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AV$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AV52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AW$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AW52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AX$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AX52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AY$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AY52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AZ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BA$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BA52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BB$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BB52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BC$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BC52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BD$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BD52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BE$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BE52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BF$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BF52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BG$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BG52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BH$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BH52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BI$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BI52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BJ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BK$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BK52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BL$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BL52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BM$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BM52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BN$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BN52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BO$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BO52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BP$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BP52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D69","v":"Asset Class 45"},{"$f":"'RAB input'!$E69","v":0},{"$f":"IF(AND('RAB input'!$F500=\"No\", $G52=0), \"TRUE\", ROUND('RAB tracking summary'!$D53, 6)=ROUND($G52, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=H$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=H$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!H53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=I$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=I$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!I53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=J$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=J$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!J53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=K$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=K$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!K53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=L$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=L$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!L53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=M$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=M$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!M53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=N$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=N$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!N53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=O$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=O$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!O53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=P$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=P$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!P53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Q$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Q53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=R$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=R$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!R53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=S$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=S$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!S53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=T$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=T$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!T53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=U$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=U$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!U53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=V$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=V$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!V53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=W$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=W$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!W53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=X$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=X$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!X53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Y$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Y53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Z$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Z53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AA$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AA53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AB$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AB53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AC$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AC53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AD$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AD53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AE$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AE53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AF$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AF53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AG$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AG53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AH$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AH53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AI$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AI53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AJ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AK$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AK53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AL$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AL53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AM$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AM53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AN$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AN53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AO$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AO53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AP$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AP53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AQ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AR$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AR53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AS$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AS53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AT$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AT53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AU$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AU53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AV$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AV53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AW$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AW53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AX$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AX53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AY$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AY53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AZ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BA$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BA53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BB$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BB53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BC$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BC53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BD$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BD53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BE$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BE53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BF$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BF53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BG$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BG53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BH$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BH53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BI$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BI53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BJ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BK$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BK53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BL$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BL53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BM$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BM53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BN$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BN53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BO$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BO53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BP$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BP53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D70","v":"Asset Class 46"},{"$f":"'RAB input'!$E70","v":"WIP"},{"$f":"IF(AND('RAB input'!$F501=\"No\", $G53=0), \"TRUE\", ROUND('RAB tracking summary'!$D54, 6)=ROUND($G53, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=H$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=H$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!H54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=I$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=I$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!I54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=J$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=J$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!J54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=K$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=K$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!K54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=L$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=L$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!L54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=M$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=M$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!M54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=N$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=N$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!N54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=O$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=O$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!O54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=P$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=P$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!P54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Q$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Q54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=R$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=R$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!R54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=S$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=S$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!S54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=T$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=T$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!T54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=U$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=U$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!U54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=V$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=V$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!V54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=W$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=W$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!W54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=X$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=X$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!X54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Y$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Y54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Z$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Z54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AA$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AA54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AB$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AB54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AC$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AC54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AD$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AD54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AE$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AE54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AF$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AF54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AG$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AG54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AH$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AH54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AI$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AI54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AJ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AK$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AK54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AL$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AL54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AM$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AM54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AN$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AN54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AO$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AO54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AP$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AP54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AQ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AR$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AR54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AS$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AS54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AT$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AT54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AU$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AU54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AV$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AV54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AW$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AW54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AX$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AX54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AY$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AY54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AZ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BA$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BA54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BB$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BB54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BC$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BC54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BD$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BD54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BE$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BE54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BF$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BF54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BG$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BG54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BH$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BH54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BI$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BI54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BJ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BK$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BK54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BL$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BL54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BM$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BM54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BN$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BN54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BO$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BO54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BP$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BP54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D71","v":"Asset Class 47"},{"$f":"'RAB input'!$E71","v":"Spare straight-line tax asset class"},{"$f":"IF(AND('RAB input'!$F502=\"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'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!H55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=I$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=I$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!I55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=J$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=J$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!J55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=K$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=K$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!K55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=L$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=L$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!L55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=M$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=M$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!M55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=N$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=N$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!N55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=O$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=O$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!O55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=P$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=P$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!P55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Q$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Q55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=R$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=R$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!R55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=S$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=S$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!S55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=T$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=T$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!T55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=U$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=U$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!U55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=V$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=V$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!V55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=W$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=W$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!W55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=X$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=X$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!X55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Y$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Y55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Z$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Z55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AA$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AA55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AB$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AB55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AC$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AC55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AD$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AD55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AE$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AE55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AF$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AF55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AG$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AG55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AH$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AH55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AI$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AI55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AJ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AK$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AK55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AL$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AL55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AM$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AM55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AN$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AN55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AO$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AO55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AP$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AP55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AQ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AR$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AR55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AS$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AS55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AT$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AT55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AU$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AU55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AV$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AV55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AW$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AW55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AX$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AX55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AY$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AY55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AZ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BA$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BA55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BB$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BB55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BC$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BC55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BD$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BD55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BE$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BE55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BF$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BF55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BG$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BG55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BH$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BH55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BI$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BI55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BJ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BK$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BK55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BL$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BL55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BM$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BM55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BN$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BN55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BO$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BO55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BP$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BP55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D72","v":"Asset Class 48"},{"$f":"'RAB input'!$E72","v":"Buildings "},{"$f":"IF(AND('RAB input'!$F503=\"No\", $G55=0), \"TRUE\", ROUND('RAB tracking summary'!$D56, 6)=ROUND($G55, 6))","v":true},57.546318705568268,{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=H$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=H$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!H56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=I$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=I$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!I56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=J$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=J$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!J56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=K$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=K$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!K56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=L$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=L$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!L56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=M$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=M$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!M56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=N$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=N$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!N56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=O$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=O$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!O56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=P$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=P$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!P56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Q$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Q56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=R$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=R$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!R56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=S$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=S$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!S56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=T$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=T$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!T56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=U$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=U$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!U56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=V$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=V$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!V56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=W$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=W$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!W56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=X$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=X$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!X56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Y$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Y56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Z$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Z56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AA$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AA56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AB$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AB56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AC$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AC56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AD$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AD56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AE$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AE56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AF$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AF56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AG$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AG56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AH$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AH56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AI$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AI56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AJ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AK$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AK56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AL$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AL56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AM$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AM56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AN$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AN56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AO$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AO56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AP$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AP56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632197},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AQ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.5017581790632233},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AR$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AR56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.346507886657119},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AS$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AS56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":1.1593345475070778},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AT$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AT56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.55190846880107103},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AU$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AU56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.42527335632712138},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AV$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AV56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AW$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AW56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AX$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AX56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AY$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AY56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AZ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BA$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BA56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BB$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BB56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BC$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BC56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BD$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BD56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BE$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BE56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BF$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BF56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BG$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BG56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BH$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BH56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BI$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BI56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BJ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BK$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BK56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BL$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BL56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BM$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BM56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BN$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BN56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BO$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BO56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BP$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BP56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D73","v":"Asset Class 49"},{"$f":"'RAB input'!$E73","v":"In-house software"},{"$f":"IF(AND('RAB input'!$F504=\"No\", $G56=0), \"TRUE\", ROUND('RAB tracking summary'!$D57, 6)=ROUND($G56, 6))","v":true},291.46432999473217,{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=H$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=H$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!H57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":107.08533355347161},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=I$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=I$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!I57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":84.924386762308643},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=J$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=J$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!J57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":50.067473008651021},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=K$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=K$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!K57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":32.738853903550506},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=L$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=L$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!L57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":16.648282766750359},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=M$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=M$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!M57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=N$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=N$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!N57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=O$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=O$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!O57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=P$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=P$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!P57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Q$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Q57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=R$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=R$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!R57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=S$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=S$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!S57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=T$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=T$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!T57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=U$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=U$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!U57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=V$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=V$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!V57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=W$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=W$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!W57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=X$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=X$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!X57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Y$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Y57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Z$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Z57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AA$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AA57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AB$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AB57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AC$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AC57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AD$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AD57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AE$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AE57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AF$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AF57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AG$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AG57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AH$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AH57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AI$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AI57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AJ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AK$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AK57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AL$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AL57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AM$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AM57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AN$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AN57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AO$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AO57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AP$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AP57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AQ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AR$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AR57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AS$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AS57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AT$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AT57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AU$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AU57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AV$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AV57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AW$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AW57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AX$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AX57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AY$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AY57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AZ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BA$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BA57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BB$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BB57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BC$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BC57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BD$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BD57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BE$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BE57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BF$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BF57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BG$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BG57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BH$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BH57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BI$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BI57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BJ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BK$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BK57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BL$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BL57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BM$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BM57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BN$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BN57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BO$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BO57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BP$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BP57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D74","v":"Asset Class 50"},{"$f":"'RAB input'!$E74","v":"Equity raising costs"},{"$f":"IF(AND('RAB input'!$F505=\"No\", $G57=0), \"TRUE\", ROUND('RAB tracking summary'!$D58, 6)=ROUND($G57, 6))","v":true},17.766090918894943,{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=H$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=H$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!H58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=I$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=I$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!I58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=J$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=J$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!J58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=K$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=K$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!K58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=L$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=L$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!L58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=M$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=M$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!M58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=N$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=N$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!N58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=O$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=O$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!O58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=P$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=P$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!P58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Q$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Q58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=R$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=R$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!R58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=S$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=S$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!S58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=T$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=T$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!T58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=U$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=U$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!U58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=V$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=V$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!V58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=W$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=W$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!W58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=X$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=X$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!X58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Y$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Y58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Z$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Z58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AA$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AA58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AB$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AB58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AC$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AC58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AD$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AD58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AE$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AE58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AF$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AF58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AG$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AG58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AH$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AH58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AI$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AI58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AJ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AK$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AK58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AL$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AL58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AM$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AM58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AN$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AN58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AO$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AO58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AP$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AP58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AQ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AR$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AR58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AS$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AS58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.41897424008237705},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AT$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AT58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3686097682246785},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AU$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AU58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.34336279710230699},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AV$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AV58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.34336279710230699},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AW$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AW58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.34336279710230699},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AX$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AX58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.34336279710230699},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AY$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AY58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.10300883913068971},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AZ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BA$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BA58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BB$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BB58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BC$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BC58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BD$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BD58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BE$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BE58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BF$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BF58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BG$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BG58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BH$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BH58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BI$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BI58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BJ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BK$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BK58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BL$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BL58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BM$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BM58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BN$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BN58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BO$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BO58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BP$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BP58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0}]
[]
[null,null,null,"Forecast TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(H59:XFD59)","v":3512.8689968367971},{"$f":"SUM(H60:H109)","v":252.68307595043632},{"$f":"SUM(I60:I109)","v":214.52643647813019},192.58118921492402,174.39117325737266,155.11359559791609,146.27849983930506,120.63298884305347,95.639862003530652,87.239312584624102,83.635786371931047,80.932374151876175,79.31718944790272,78.57708530789381,78.397791019294161,76.921912865152592,76.462297616801919,73.149438857679669,72.424596174472754,71.735436934950428,71.17459688463795,70.391868484101295,70.132108316213333,69.588887718674656,69.162873226059418,68.568606753679234,66.240728066385984,63.680046570184906,67.974664491253861,69.74090162542727,67.070056295495036,62.337445357433673,55.719366432460895,52.629598147909768,48.453479207209625,42.294800925878974,35.772086795418645,31.77341619075435,27.143921389665429,24.271776836198086,22.198870119974949,17.109216792722069,13.96336622522368,9.1548155123494617,7.2410749045585261,6.9833027508625891,7.7518483029344445,3.52443073666868,3.3760336530194728,3.2338848676291789,3.0977212942553196,2.9672909239708858,11.617795111043559,9.739849274994306,12.074394644741488,13.143858348245756,20.929971141312521,0,0,0,0,0]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D18","v":"Asset Class 1"},{"$f":"'TAB input'!$E18","v":"Sub-transmission lines"},null,134.29993618030733,{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8460486979712929},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8462437837550212},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8464306554004883},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8466096587661456},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8467811251479871},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8469453718926969},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8471027029849987},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8472534096102553},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.416668043018114},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.284518040111255},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.284650500402611},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2847773834185419},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2848989239916966},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2850153470670342},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2851268681181476},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2852336935460555},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2853360210612093},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2854340400494104},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2855279319223176},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.285617870453208},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2857040220985878},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2857865463062672},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2858655958104648},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.285941316914486},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2860138497614959},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2860833285938944},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2861498820017707},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2862136331608958},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2862747000606878},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2863331957225945},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2863892284092633},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2864429018249135},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2341258942546434},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9403646166430359},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2829486338227629},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7994675067888855},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6589634244389737},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.175512713466367},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.72850713208096318},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.67491310103272129},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.64359120358547073},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36722324050556404},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.2207280919208218E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-7.2870890884421148E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-6.9802642847182142E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-6.6863584200984628E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-6.4048275392521951E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-6.1351505902310782E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-5.8768284601160969E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-5.6293830512690792E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-5.3923563964788403E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2566114166722381E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.2488380302406533E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1051071995463362E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-5.0285142092911395E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-0.11439869826137339},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$54:$54, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$54:$54, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$54:$54, 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'!$E19","v":"Distribution Lines"},null,1086.9204802362124,{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":54.003664716741113},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":53.549384085283243},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":53.114231059360435},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":52.697400266108083},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":52.29812024309792},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":51.915652010530302},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":36.861671126289181},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":26.011588109867859},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.675426023867892},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.353418130962673},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.044968465127138},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":24.749506153642571},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":24.46648436053631},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":24.195379274508205},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.935689139470753},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.686933325908566},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.448651441338466},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.220402478223953},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.001763997766897},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.792331348065922},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.591716915194461},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.399549405812326},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.215473159983123},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.039147492925682},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.870246064481176},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.708456275129073},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.553478687433905},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.405026471852217},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.262824875873964},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.126610715515849},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.996131888225449},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.871146906294644},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.508729713076789},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.34016399170627},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.069332228686919},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.671820584221514},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.911676410658709},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.7791542795322641},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.8241774419828918},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.9730120296432698},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.8589538554207117},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8784860467655422},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7414555590732763},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6968860412642002},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6254382079478127},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5569987044552729},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4914408642676824},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4286433541932535},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3684899498061691},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3108693203406465},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2556748226420931},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5880423122690521},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2205875470598748},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3766281802836948},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.8392760833928445},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.5420680921021344},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 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'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 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'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 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'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 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'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$104:$104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$104:$104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$104:$104, 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'!$E20","v":"Substations"},null,970.650873989155,{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.752505357543868},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.499410640568271},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.258970659441445},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.03055267737097},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":40.813555594404022},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":40.607408365585407},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":40.411568498207728},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":35.472038650152548},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":29.897598413370304},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":29.729690207077368},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":29.570177411099078},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":29.418640254919705},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":29.274679956549303},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":29.137917673097409},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":29.00799350381812},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":28.884565543002793},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":28.767308980228233},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":28.6559152455924},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":28.550091197688364},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":28.449558352179523},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":28.354052148946124},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":28.263321255874398},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":28.177126907456259},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":28.095242276459022},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":28.017451877011649},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":26.674225997536627},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.103345162035232},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.989349618309159},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":18.850813851769363},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.4313961235565},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.310482790260318},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.0207529671859445},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.1225817964800706},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4708230678328444},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7658301406675232},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.84069654129386817},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.79866171422917442},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.75872862851771594},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.72079219709183007},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.68475258723723875},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.65051495787537661},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2223214738660042},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5476573167147483},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6472516313192487},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1970410799638214},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7455126977683371},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 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'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 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'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 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'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 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'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 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'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 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'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 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'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 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'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 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'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 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'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 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'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 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'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 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'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 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'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$154:$154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$154:$154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$154:$154, 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'!$E21","v":"Distribution Transformers"},null,162.28880736764546,{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.6466946910364442},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.564730251963903},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.486864034844988},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.4128911285820198},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.3426168676322003},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.7118162136670394},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.0089374335266204},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.9486860390447669},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.891447214287008},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8370703307671352},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.785412291423258},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.7363371540465744},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6897157735387243},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6454254620562656},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6033496661479312},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5633776600350142},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5254042542277411},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4893295187108331},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4550585199697705},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4225010711657609},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3915714948019504},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3621883972563316},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3342744545879937},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.307756209053073},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2825638757949074},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9686311591996302},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4652200784341334},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0818458017068906},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7335514888160461},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2950331415697045},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0232394616856837},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.99012252161191538},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86018032399887467},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.65444112534405641},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.32534969398480268},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27225862815627627},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25864569674846244},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.24571341191103929},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.2334277413154873},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22175635424971291},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21066853653722728},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.71212192420885345},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43451013822955187},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.58390409793753306},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.94518119771499232},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3269848361163863},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 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'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 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'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$204:$204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$204:$204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$204:$204, 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'!$E22","v":"LVS"},null,1187.152814842055,{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":47.867345507210082},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":47.247918412227492},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":46.654572458086271},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":46.086209491487836},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":45.54177759716724},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":45.020269151028543},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":37.336116854393495},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":30.404926083445503},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":29.946557643421972},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":29.507488927188906},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":29.086907314797237},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":28.684034401874687},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":28.298124558969928},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":27.9284635515559},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":27.574367218138246},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":27.235180204022388},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":26.910274748395622},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":26.599049522479458},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":26.300928516601868},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":26.015359974129652},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.741815370287842},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.479788433976214},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.228794210772442},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":24.988368165387779},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":24.758065321914053},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":24.537459440270794},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":24.326142227328301},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":24.12372258124655},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.929825867631394},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.744093226168463},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.566180906451336},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.395759631774926},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.748724516032258},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.591447111534116},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.37186958667149},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":18.87736734817414},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.962611685923754},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.153685070948287},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.278837941631954},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.242853294735715},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.7454882393032829},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7832135398777167},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3789852174126764},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3137618429463878},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2163402916644346},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1230207004364576},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0336303551549229},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9480038138852427},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8659826006690214},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7874149122197998},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7121553369684404},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.987186684607785},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.4567733476320246},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.6956613572582473},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.3096107790622025},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.502301747471762},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$254:$254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$254:$254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$254:$254, 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'!$E23","v":"Communications"},null,30.367807631309695,{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.8681866895503614},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.9500793785617994},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5492100984308355},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2232811758434452},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6991237586943893},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0155853060457731},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.8124682448366185},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.64997459586929462},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.51997967669543588},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.41598374135634864},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33278699308507875},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33552813170168727},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25690054168348486},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.34041141070385023},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20376991180329415},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.19453797644799842},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$304:$304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$304:$304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$304:$304, 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'!$E24","v":"Contributions"},null,-444.74418063120703,{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-15.918120691316354},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-6.6234726851373891},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-2.0306336823949787},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-1.5203380615863307},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-1.5203380615863307},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-1.5203380615863307},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-1.5203380615863307},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-0.21946335178780885},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$354:$354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$354:$354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$354:$354, 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'!$E25","v":"Land"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$404:$404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$404:$404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$404:$404, 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'!$E26","v":"Substation Land"},null,0,{"$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'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 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'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 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'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 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'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 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'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 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'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 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'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 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'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 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'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 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'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 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'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 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'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$454:$454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$454:$454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$454:$454, 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'!$E27","v":"Easements"},null,0,{"$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'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 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'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$504:$504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$504:$504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$504:$504, 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'!$E28","v":"Buildings-Pre 2020"},null,17.29119228946001,{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.51852579987030767},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.5190868418960557},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.51961983182051641},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52012617224875402},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52060719565557978},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52106416789206422},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52149829151672444},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52191070896015168},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52230250553140745},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52267471227410056},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52302830867965899},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52336422526493942},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.5236833460209559},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52398651073917157},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52427451722147644},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.53858025042716839},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.5592847681172094},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.55953169767497546},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.55976628075485335},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.5599891346807373},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.56020084591032704},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.5604019715784373},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.560593040963142},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.56077455687861144},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.56094699699830752},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.56111081511201899},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.55149144232004188},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.3996392881676688},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.39590474172291201},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.39458817260039381},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36301936204008689},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36313978340701347},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36325418370559376},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36336286398924},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.16713086009761075},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-1.8635951639099911E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-1.7704154057144913E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-1.6818946354287671E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-3.1955998073146585E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$554:$554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$554:$554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$554:$554, 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'!$E29","v":"Vehicles - 15 years"},null,36.024174199876384,{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.4323059171224521},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.374258713457527},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5254978036145896},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5137672373062721},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4907740798390603},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6241916453508294},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1891407540051366},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.98869569773281929},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.75076711149221809},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.56246878802185563},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.47630752692448208},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.39570982777715774},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.70728602655445394},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0283976764608127},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.70202181232179284},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.26258358189491648},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$604:$604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$604:$604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$604:$604, 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'!$E30","v":"Vehicles - 10 years"},null,34.48487719849016,{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3424599960507555},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.0494590546944353},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7955249055189579},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5754486429002106},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3847158819639627},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2194141558192149},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4936585159954117},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7453650404033696},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5868423601071697},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7441072603814347},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.54788138465523506},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$654:$654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$654:$654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$654:$654, 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'!$E31","v":"Light Vehicles"},null,26.399663853882824,{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$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:$4, 0)), 0))","v":8.8591974630904406},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$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:$4, 0)), 0))","v":5.961179201646484},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$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:$4, 0)), 0))","v":4.0454830669111628},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$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:$4, 0)), 0))","v":3.1992394415444299},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$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:$4, 0)), 0))","v":3.1282242044351691},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$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:$4, 0)), 0))","v":1.2063404762551384},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$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'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$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'!$D32","v":"Asset Class 15"},{"$f":"'TAB input'!$E32","v":"IT"},null,7.6425664782820686,{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8212832391410343},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0245563173072201},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.67982706712282504},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.59260620315075663},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.32581275914741603},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.19848089241281652},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$754:$754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$754:$754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$754:$754, 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'!$E33","v":"Plant & Tools/Office Furniture"},null,25.364386380830837,{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.995287075953744},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5173743777291451},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1561371361695905},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4142505948158006},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7890750603260113},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.89845242716730955},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0414698820287331},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2748401653823505},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.54947056913116543},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45148320986734475},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27654588225964449},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$804:$804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$804:$804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$804:$804, 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'!$E34","v":"Distribution Lines-Refurbish and Shorter Life"},null,10.256233567813403,{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.82049868542507243},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.75485879059106664},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.69447008734378135},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.63891248035627879},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.58779948192777653},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.5407755233735545},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.49751348150367014},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45771240298337651},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.42109541074470647},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.38740777788512987},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35641515565431953},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.32790194320197391},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.30166978774581604},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.2775362047261507},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25533330834805867},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23490664368021397},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21611411218579685},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.19882498321093311},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18291898455405847},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1682854657897338},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.15482262852655507},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.38685321477784856},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.39254125846972465},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.4914241178092475},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.39909967708612082},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11054195991244142},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$854:$854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$854:$854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$854:$854, 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'!$E35","v":"Substations-Refurbish and Shorter Life"},null,0.40149589382444156,{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.0149589382444173E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6134630444199761E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2521167399779782E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9269050659801801E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6342145593821614E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3707931034439474E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1337137930995509E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9203424137895955E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7283081724106364E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5554773551695718E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3999296196526151E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2599366576873536E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1339429919186177E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0205486927267568E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.1849382345408018E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.266444411086718E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2845441493900661E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1889597899283068E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.1624150607851096E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.6734577541884142E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-8.2234032296072623E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$904:$904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$904:$904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$904:$904, 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'!$E36","v":"Network Electronics"},null,38.872078319060449,{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.1829437758747252},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.491884605758095},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.892966658323683},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3739044372138585},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9240505122520108},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5341771106184092},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.196286829202621},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9034485853089385},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6496554406010799},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4297013818542692},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2390745309403666},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4545715148464615},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.368083511752423},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6308333308205913},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4265828908987079},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1739132027941999},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D37","v":"Asset Class 20"},{"$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'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1004:$1004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1004:$1004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1004:$1004, 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'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 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'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 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'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 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'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 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'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 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'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 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'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 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'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 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'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 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'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 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'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1054:$1054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1054:$1054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1054:$1054, 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'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 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'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1154:$1154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1154:$1154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1154:$1154, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D41","v":"Asset Class 24"},{"$f":"'TAB input'!$E41","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D42","v":"Asset Class 25"},{"$f":"'TAB input'!$E42","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1254:$1254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1254:$1254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1254:$1254, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D43","v":"Asset Class 26"},{"$f":"'TAB input'!$E43","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1304:$1304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1304:$1304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1304:$1304, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D44","v":"Asset Class 27"},{"$f":"'TAB input'!$E44","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1354:$1354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1354:$1354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1354:$1354, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D45","v":"Asset Class 28"},{"$f":"'TAB input'!$E45","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$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'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$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:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D46","v":"Asset Class 29"},{"$f":"'TAB input'!$E46","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1454:$1454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1454:$1454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1454:$1454, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D47","v":"Asset Class 30"},{"$f":"'TAB input'!$E47","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1504:$1504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1504:$1504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1504:$1504, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D48","v":"Asset Class 31"},{"$f":"'TAB input'!$E48","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1554:$1554, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1554:$1554, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1554:$1554, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D49","v":"Asset Class 32"},{"$f":"'TAB input'!$E49","v":0},null,{"$f":"SUM(H91:XFD91)","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1604:$1604, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1604:$1604, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1604:$1604, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D50","v":"Asset Class 33"},{"$f":"'TAB input'!$E50","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1654:$1654, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1654:$1654, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1654:$1654, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D51","v":"Asset Class 34"},{"$f":"'TAB input'!$E51","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1704:$1704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1704:$1704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1704:$1704, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D52","v":"Asset Class 35"},{"$f":"'TAB input'!$E52","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1754:$1754, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1754:$1754, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1754:$1754, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D53","v":"Asset Class 36"},{"$f":"'TAB input'!$E53","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1804:$1804, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1804:$1804, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1804:$1804, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D54","v":"Asset Class 37"},{"$f":"'TAB input'!$E54","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1854:$1854, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1854:$1854, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1854:$1854, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D55","v":"Asset Class 38"},{"$f":"'TAB input'!$E55","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D56","v":"Asset Class 39"},{"$f":"'TAB input'!$E56","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1954:$1954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1954:$1954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1954:$1954, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D57","v":"Asset Class 40"},{"$f":"'TAB input'!$E57","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2004:$2004, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2004:$2004, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2004:$2004, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D58","v":"Asset Class 41"},{"$f":"'TAB input'!$E58","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2054:$2054, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2054:$2054, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2054:$2054, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D59","v":"Asset Class 42"},{"$f":"'TAB input'!$E59","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2104:$2104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2104:$2104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2104:$2104, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D60","v":"Asset Class 43"},{"$f":"'TAB input'!$E60","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2154:$2154, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2154:$2154, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2154:$2154, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D61","v":"Asset Class 44"},{"$f":"'TAB input'!$E61","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D62","v":"Asset Class 45"},{"$f":"'TAB input'!$E62","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2254:$2254, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2254:$2254, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2254:$2254, 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'!$E63","v":"WIP"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2304:$2304, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2304:$2304, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2304:$2304, 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'!$E64","v":"Spare straight-line tax asset class"},null,0,{"$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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2354:$2354, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2354:$2354, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2354:$2354, 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'!$E65","v":"Buildings "},null,50.381242137453803,{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.312339781947867},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3123397819478686},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1846276741609902},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0328091799251831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.51799038016810572},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.40158275307629054},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 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'!$E66","v":"In-house software"},null,138.81454690234503,{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":63.291759657840686},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":36.745658301614725},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.934643434503137},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.842485508386481},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2454:$2454, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2454:$2454, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2454:$2454, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2504:$2504, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2504:$2504, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2504:$2504, 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:$10))-2)","v":"2018-19"},{"$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":"2019-20"},{"$f":"IF(LEN(G112)>4,CONCATENATE(LEFT(G112,4)+1&\"-\"&IF(RIGHT(G112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G112, 2)=\"99\", \"00\", RIGHT(G112,2)+1)),G112+1)","v":"2020-21"},{"$f":"IF(LEN(H112)>4,CONCATENATE(LEFT(H112,4)+1&\"-\"&IF(RIGHT(H112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H112, 2)=\"99\", \"00\", RIGHT(H112,2)+1)),H112+1)","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,null,null,"RFM actual TAB depreciation output"]
[]
[null,null,null,"Actual TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(G116:G165)","v":195.75396277478271},{"$f":"SUM(H116:H165)","v":378.81560059388903},387.05201130157911,436.13020384635234,473.35903467703486,377.63256411626645,0,0,0,0,0]
[null,null,null,null,{"$f":"'TAB input'!E18","v":"Sub-transmission lines"},null,{"$f":"IF(COUNT($F116:F116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!54:54, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.744745943357092},{"$f":"IF(COUNT($F116:G116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!54:54, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.5635635353348558},{"$f":"IF(COUNT($F116:H116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!54:54, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.0331291285434228},{"$f":"IF(COUNT($F116:I116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!54:54, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.0109490607404323},{"$f":"IF(COUNT($F116:J116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!54:54, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.9015622678577957},{"$f":"IF(COUNT($F116:K116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!54:54, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.1182489876163739},{"$f":"IF(COUNT($F116:L116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!54:54, 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'!54:54, 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'!54:54, 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'!54:54, 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'!54:54, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E19","v":"Distribution Lines"},null,{"$f":"IF(COUNT($F117:F117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!104:104, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":41.274537478835029},{"$f":"IF(COUNT($F117:G117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!104:104, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":95.223640559616854},{"$f":"IF(COUNT($F117:H117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!104:104, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":83.000143348421787},{"$f":"IF(COUNT($F117:I117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!104:104, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":98.896911790917187},{"$f":"IF(COUNT($F117:J117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!104:104, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":117.53872273273673},{"$f":"IF(COUNT($F117:K117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!104:104, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":137.47714857406078},{"$f":"IF(COUNT($F117:L117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!104:104, 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'!104:104, 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'!104:104, 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'!104:104, 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'!104:104, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E20","v":"Substations"},null,{"$f":"IF(COUNT($F118:F118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!154:154, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":34.809724605042121},{"$f":"IF(COUNT($F118:G118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!154:154, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":60.095345478031867},{"$f":"IF(COUNT($F118:H118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!154:154, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":70.35407453291154},{"$f":"IF(COUNT($F118:I118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!154:154, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":70.383314354992336},{"$f":"IF(COUNT($F118:J118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!154:154, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":68.502964071206762},{"$f":"IF(COUNT($F118:K118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!154:154, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":60.505866039534013},{"$f":"IF(COUNT($F118:L118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!154:154, 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'!154:154, 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'!154:154, 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'!154:154, 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'!154:154, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E21","v":"Distribution Transformers"},null,{"$f":"IF(COUNT($F119:F119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!204:204, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.9686442452389921},{"$f":"IF(COUNT($F119:G119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!204:204, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.01002284958561},{"$f":"IF(COUNT($F119:H119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!204:204, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.7149840055793},{"$f":"IF(COUNT($F119:I119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!204:204, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.247704022340066},{"$f":"IF(COUNT($F119:J119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!204:204, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":13.691418754756914},{"$f":"IF(COUNT($F119:K119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!204:204, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.9844156630979075},{"$f":"IF(COUNT($F119:L119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!204:204, 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'!204:204, 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'!204:204, 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'!204:204, 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'!204:204, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E22","v":"LVS"},null,{"$f":"IF(COUNT($F120:F120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!254:254, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":31.228912886985732},{"$f":"IF(COUNT($F120:G120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!254:254, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":100.43668120137352},{"$f":"IF(COUNT($F120:H120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!254:254, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":103.02756345564967},{"$f":"IF(COUNT($F120:I120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!254:254, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":118.91924328837945},{"$f":"IF(COUNT($F120:J120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!254:254, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":117.847733484046},{"$f":"IF(COUNT($F120:K120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!254:254, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":43.201866787117368},{"$f":"IF(COUNT($F120:L120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!254:254, 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'!254:254, 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'!254:254, 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'!254:254, 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'!254:254, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E23","v":"Communications"},null,{"$f":"IF(COUNT($F121:F121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!304:304, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.6357530303407888},{"$f":"IF(COUNT($F121:G121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!304:304, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":12.663521126477962},{"$f":"IF(COUNT($F121:H121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!304:304, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":12.699929908779488},{"$f":"IF(COUNT($F121:I121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!304:304, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":19.293864900690721},{"$f":"IF(COUNT($F121:J121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!304:304, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":16.830431823026117},{"$f":"IF(COUNT($F121:K121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!304:304, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":14.874507825753394},{"$f":"IF(COUNT($F121:L121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!304:304, 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'!304:304, 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'!304:304, 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'!304:304, 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'!304:304, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E24","v":"Contributions"},null,{"$f":"IF(COUNT($F122:F122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!354:354, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-15.918120691316354},{"$f":"IF(COUNT($F122:G122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!354:354, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-15.918120691316354},{"$f":"IF(COUNT($F122:H122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!354:354, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-15.918120691316354},{"$f":"IF(COUNT($F122:I122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!354:354, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-15.918120691316354},{"$f":"IF(COUNT($F122:J122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!354:354, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-15.918120691316354},{"$f":"IF(COUNT($F122:K122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!354:354, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-15.918120691316354},{"$f":"IF(COUNT($F122:L122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!354:354, 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'!354:354, 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'!354:354, 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'!354:354, 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'!354:354, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E25","v":"Land"},null,{"$f":"IF(COUNT($F123:F123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!404:404, 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'!404:404, 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'!404:404, 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'!404:404, 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'!404:404, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.24433621999999999},{"$f":"IF(COUNT($F123:K123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!404:404, 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'!404:404, 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'!404:404, 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'!404:404, 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'!404:404, 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'!404:404, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E26","v":"Substation Land"},null,{"$f":"IF(COUNT($F124:F124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!454:454, 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'!454:454, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.7915700000000002E-3},{"$f":"IF(COUNT($F124:H124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!454:454, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-4.1212799999999997E-3},{"$f":"IF(COUNT($F124:I124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!454:454, 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'!454:454, 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'!454:454, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.15937466552995563},{"$f":"IF(COUNT($F124:L124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!454:454, 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'!454:454, 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'!454:454, 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'!454:454, 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'!454:454, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E27","v":"Easements"},null,{"$f":"IF(COUNT($F125:F125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!504:504, 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'!504:504, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.0130919999999997E-2},{"$f":"IF(COUNT($F125:H125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!504:504, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.88036E-2},{"$f":"IF(COUNT($F125:I125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!504:504, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.7898399999999993E-3},{"$f":"IF(COUNT($F125:J125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!504:504, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.234129E-2},{"$f":"IF(COUNT($F125:K125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!504:504, 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'!504:504, 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'!504:504, 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'!504:504, 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'!504:504, 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'!504:504, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E28","v":"Buildings-Pre 2020"},null,{"$f":"IF(COUNT($F126:F126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!554:554, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.36065410116775942},{"$f":"IF(COUNT($F126:G126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!554:554, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.52974664038526875},{"$f":"IF(COUNT($F126:H126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!554:554, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.52974664038526875},{"$f":"IF(COUNT($F126:I126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!554:554, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.52974664038526875},{"$f":"IF(COUNT($F126:J126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!554:554, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.51731357610276341},{"$f":"IF(COUNT($F126:K126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!554:554, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.51793522931688862},{"$f":"IF(COUNT($F126:L126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!554:554, 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'!554:554, 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'!554:554, 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'!554:554, 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'!554:554, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E29","v":"Vehicles - 15 years"},null,{"$f":"IF(COUNT($F127:F127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!604:604, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.3598569173719959},{"$f":"IF(COUNT($F127:G127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!604:604, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.3831609674040646},{"$f":"IF(COUNT($F127:H127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!604:604, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.3746098333126309},{"$f":"IF(COUNT($F127:I127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!604:604, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.4321676682728004},{"$f":"IF(COUNT($F127:J127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!604:604, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.8659368038677213},{"$f":"IF(COUNT($F127:K127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!604:604, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.8157624505775907},{"$f":"IF(COUNT($F127:L127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!604:604, 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'!604:604, 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'!604:604, 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'!604:604, 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'!604:604, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E30","v":"Vehicles - 10 years"},null,{"$f":"IF(COUNT($F128:F128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!654:654, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.6085002277682545},{"$f":"IF(COUNT($F128:G128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!654:654, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.2450090058783516},{"$f":"IF(COUNT($F128:H128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!654:654, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.1911810495574566},{"$f":"IF(COUNT($F128:I128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!654:654, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.4325014879494486},{"$f":"IF(COUNT($F128:J128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!654:654, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.9522657641079806},{"$f":"IF(COUNT($F128:K128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!654:654, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.3279624037839763},{"$f":"IF(COUNT($F128:L128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!654:654, 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'!654:654, 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'!654:654, 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'!654:654, 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'!654:654, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E31","v":"Light Vehicles"},null,{"$f":"IF(COUNT($F129:F129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.3538598046926067},{"$f":"IF(COUNT($F129:G129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.5404923867821587},{"$f":"IF(COUNT($F129:H129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.5591113435833321},{"$f":"IF(COUNT($F129:I129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.1076382561375304},{"$f":"IF(COUNT($F129:J129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.1896227656999505},{"$f":"IF(COUNT($F129:K129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.9573659550393359},{"$f":"IF(COUNT($F129:L129)<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($F129:M129)<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($F129:N129)<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($F129:O129)<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($F129:P129)<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'!E32","v":"IT"},null,{"$f":"IF(COUNT($F130:F130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!754:754, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":54.510194065156149},{"$f":"IF(COUNT($F130:G130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!754:754, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":63.898732787825509},{"$f":"IF(COUNT($F130:H130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!754:754, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":52.964394367069971},{"$f":"IF(COUNT($F130:I130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!754:754, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":29.966163993258707},{"$f":"IF(COUNT($F130:J130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!754:754, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":20.062348368800066},{"$f":"IF(COUNT($F130:K130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!754:754, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.9638916524881482},{"$f":"IF(COUNT($F130:L130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!754:754, 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'!754:754, 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'!754:754, 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'!754:754, 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'!754:754, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E33","v":"Plant & Tools/Office Furniture"},null,{"$f":"IF(COUNT($F131:F131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!804:804, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":12.094478857936336},{"$f":"IF(COUNT($F131:G131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!804:804, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":12.727380884303214},{"$f":"IF(COUNT($F131:H131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!804:804, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":12.443968298813941},{"$f":"IF(COUNT($F131:I131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!804:804, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":12.223757787209346},{"$f":"IF(COUNT($F131:J131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!804:804, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.803193894628118},{"$f":"IF(COUNT($F131:K131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!804:804, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.501894613195468},{"$f":"IF(COUNT($F131:L131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!804:804, 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'!804:804, 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'!804:804, 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'!804:804, 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'!804:804, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E34","v":"Distribution Lines-Refurbish and Shorter Life"},null,{"$f":"IF(COUNT($F132:F132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!854:854, 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'!854:854, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.2639602700000001},{"$f":"IF(COUNT($F132:H132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!854:854, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.1323245241661439},{"$f":"IF(COUNT($F132:I132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!854:854, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.4279242334137194},{"$f":"IF(COUNT($F132:J132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!854:854, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.9858164264203477},{"$f":"IF(COUNT($F132:K132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!854:854, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.2553502958157923},{"$f":"IF(COUNT($F132:L132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!854:854, 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'!854:854, 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'!854:854, 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'!854:854, 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'!854:854, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E35","v":"Substations-Refurbish and Shorter Life"},null,{"$f":"IF(COUNT($F133:F133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!904:904, 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'!904:904, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.49439926000000001},{"$f":"IF(COUNT($F133:H133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!904:904, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.30847484836164879},{"$f":"IF(COUNT($F133:I133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!904:904, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.10036961775863361},{"$f":"IF(COUNT($F133:J133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!904:904, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.1464827743192858},{"$f":"IF(COUNT($F133:K133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!904:904, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.6417127535866887},{"$f":"IF(COUNT($F133:L133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!904:904, 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'!904:904, 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'!904:904, 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'!904:904, 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'!904:904, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E36","v":"Network Electronics"},null,{"$f":"IF(COUNT($F134:F134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:G134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.74189595},{"$f":"IF(COUNT($F134:H134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.2720805689705301},{"$f":"IF(COUNT($F134:I134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":14.07989473597196},{"$f":"IF(COUNT($F134:J134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":15.206850514654914},{"$f":"IF(COUNT($F134:K134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.3879197850471812},{"$f":"IF(COUNT($F134:L134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:M134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:N134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:O134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:P134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E37","v":0},null,{"$f":"IF(COUNT($F135:F135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1004:1004, 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'!1004:1004, 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'!1004:1004, 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'!1004:1004, 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'!1004:1004, 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'!1004:1004, 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'!1004:1004, 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'!1004:1004, 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'!1004:1004, 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'!1004:1004, 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'!1004:1004, 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'!1054:1054, 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'!1054:1054, 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'!1054:1054, 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'!1054:1054, 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'!1054:1054, 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'!1054:1054, 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'!1054:1054, 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'!1054:1054, 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'!1054:1054, 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'!1054:1054, 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'!1054:1054, 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'!1104:1104, 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'!1104:1104, 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'!1104:1104, 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'!1104:1104, 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'!1104:1104, 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'!1104:1104, 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'!1104:1104, 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'!1104:1104, 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'!1104:1104, 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'!1104:1104, 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'!1104:1104, 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'!1154:1154, 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'!1154:1154, 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'!1154:1154, 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'!1154:1154, 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'!1154:1154, 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'!1154:1154, 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'!1154:1154, 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'!1154:1154, 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'!1154:1154, 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'!1154:1154, 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'!1154:1154, 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'!1204:1204, 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'!1204:1204, 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'!1204:1204, 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'!1204:1204, 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'!1204:1204, 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'!1204:1204, 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'!1204:1204, 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'!1204:1204, 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'!1204:1204, 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'!1204:1204, 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'!1204:1204, 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'!1254:1254, 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'!1254:1254, 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'!1254:1254, 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'!1254:1254, 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'!1254:1254, 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'!1254:1254, 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'!1254:1254, 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'!1254:1254, 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'!1254:1254, 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'!1254:1254, 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'!1254:1254, 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'!1304:1304, 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'!1304:1304, 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'!1304:1304, 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'!1304:1304, 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'!1304:1304, 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'!1304:1304, 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'!1304:1304, 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'!1304:1304, 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'!1304:1304, 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'!1304:1304, 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'!1304:1304, 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'!1354:1354, 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'!1354:1354, 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'!1354:1354, 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'!1354:1354, 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'!1354:1354, 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'!1354:1354, 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'!1354:1354, 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'!1354:1354, 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'!1354:1354, 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'!1354:1354, 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'!1354:1354, 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'!1404:1404, 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'!1404:1404, 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'!1404:1404, 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'!1404:1404, 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'!1404:1404, 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'!1404:1404, 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'!1404:1404, 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'!1404:1404, 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'!1404:1404, 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'!1404:1404, 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'!1404:1404, 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'!1454:1454, 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'!1454:1454, 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'!1454:1454, 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'!1454:1454, 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'!1454:1454, 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'!1454:1454, 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'!1454:1454, 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'!1454:1454, 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'!1454:1454, 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'!1454:1454, 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'!1454:1454, 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'!1504:1504, 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'!1504:1504, 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'!1504:1504, 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'!1504:1504, 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'!1504:1504, 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'!1504:1504, 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'!1504:1504, 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'!1504:1504, 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'!1504:1504, 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'!1504:1504, 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'!1504:1504, 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'!1554:1554, 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'!1554:1554, 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'!1554:1554, 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'!1554:1554, 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'!1554:1554, 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'!1554:1554, 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'!1554:1554, 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'!1554:1554, 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'!1554:1554, 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'!1554:1554, 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'!1554:1554, 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'!1604:1604, 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'!1604:1604, 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'!1604:1604, 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'!1604:1604, 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'!1604:1604, 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'!1604:1604, 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'!1604:1604, 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'!1604:1604, 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'!1604:1604, 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'!1604:1604, 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'!1604:1604, 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'!1654:1654, 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'!1654:1654, 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'!1654:1654, 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'!1654:1654, 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'!1654:1654, 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'!1654:1654, 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'!1654:1654, 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'!1654:1654, 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'!1654:1654, 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'!1654:1654, 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'!1654:1654, 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'!1704:1704, 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'!1704:1704, 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'!1704:1704, 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'!1704:1704, 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'!1704:1704, 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'!1704:1704, 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'!1704:1704, 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'!1704:1704, 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'!1704:1704, 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'!1704:1704, 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'!1704:1704, 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'!1754:1754, 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'!1754:1754, 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'!1754:1754, 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'!1754:1754, 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'!1754:1754, 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'!1754:1754, 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'!1754:1754, 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'!1754:1754, 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'!1754:1754, 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'!1754:1754, 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'!1754:1754, 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'!1804:1804, 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'!1804:1804, 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'!1804:1804, 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'!1804:1804, 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'!1804:1804, 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'!1804:1804, 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'!1804:1804, 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'!1804:1804, 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'!1804:1804, 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'!1804:1804, 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'!1804:1804, 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'!1854:1854, 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'!1854:1854, 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'!1854:1854, 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'!1854:1854, 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'!1854:1854, 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'!1854:1854, 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'!1854:1854, 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'!1854:1854, 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'!1854:1854, 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'!1854:1854, 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'!1854:1854, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 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'!1954:1954, 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'!1954:1954, 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'!1954:1954, 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'!1954:1954, 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'!1954:1954, 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'!1954:1954, 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'!1954:1954, 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'!1954:1954, 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'!1954:1954, 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'!1954:1954, 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'!1954:1954, 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'!2004:2004, 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'!2004:2004, 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'!2004:2004, 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'!2004:2004, 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'!2004:2004, 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'!2004:2004, 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'!2004:2004, 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'!2004:2004, 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'!2004:2004, 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'!2004:2004, 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'!2004:2004, 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'!2054:2054, 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'!2054:2054, 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'!2054:2054, 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'!2054:2054, 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'!2054:2054, 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'!2054:2054, 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'!2054:2054, 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'!2054:2054, 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'!2054:2054, 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'!2054:2054, 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'!2054:2054, 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'!2104:2104, 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'!2104:2104, 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'!2104:2104, 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'!2104:2104, 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'!2104:2104, 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'!2104:2104, 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'!2104:2104, 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'!2104:2104, 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'!2104:2104, 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'!2104:2104, 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'!2104:2104, 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'!2154:2154, 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'!2154:2154, 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'!2154:2154, 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'!2154:2154, 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'!2154:2154, 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'!2154:2154, 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'!2154:2154, 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'!2154:2154, 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'!2154:2154, 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'!2154:2154, 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'!2154:2154, 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'!2204:2204, 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'!2204:2204, 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'!2204:2204, 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'!2204:2204, 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'!2204:2204, 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'!2204:2204, 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'!2204:2204, 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'!2204:2204, 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'!2204:2204, 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'!2204:2204, 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'!2204:2204, 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'!2254:2254, 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'!2254:2254, 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'!2254:2254, 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'!2254:2254, 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'!2254:2254, 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'!2254:2254, 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'!2254:2254, 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'!2254:2254, 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'!2254:2254, 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'!2254:2254, 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'!2254:2254, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E63","v":"WIP"},null,{"$f":"IF(COUNT($F161:F161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2304:2304, 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'!2304:2304, 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'!2304:2304, 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'!2304:2304, 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'!2304:2304, 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'!2304:2304, 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'!2304:2304, 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'!2304:2304, 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'!2304:2304, 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'!2304:2304, 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'!2304:2304, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E64","v":"Spare straight-line tax asset class"},null,{"$f":"IF(COUNT($F162:F162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2354:2354, 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'!2354:2354, 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'!2354:2354, 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'!2354:2354, 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'!2354:2354, 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'!2354:2354, 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'!2354:2354, 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'!2354:2354, 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'!2354:2354, 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'!2354:2354, 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'!2354:2354, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E65","v":"Buildings "},null,{"$f":"IF(COUNT($F163:F163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2404:2404, 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'!2404:2404, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.21641192000000001},{"$f":"IF(COUNT($F163:H163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2404:2404, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45249790778687177},{"$f":"IF(COUNT($F163:I163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2404:2404, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.74657085202268414},{"$f":"IF(COUNT($F163:J163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2404:2404, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.95622386177975693},{"$f":"IF(COUNT($F163:K163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2404:2404, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.8142833628122186},{"$f":"IF(COUNT($F163:L163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2404:2404, 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'!2404:2404, 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'!2404:2404, 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'!2404:2404, 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'!2404:2404, 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'!2454:2454, 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'!2454:2454, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.9536126700000001},{"$f":"IF(COUNT($F164:H164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2454:2454, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":23.897235911002468},{"$f":"IF(COUNT($F164:I164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2454:2454, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":49.239812007228423},{"$f":"IF(COUNT($F164:J164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2454:2454, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":78.011589974340012},{"$f":"IF(COUNT($F164:K164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2454:2454, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":69.045177763209736},{"$f":"IF(COUNT($F164:L164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2454:2454, 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'!2454:2454, 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'!2454:2454, 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'!2454:2454, 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'!2454:2454, 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'!2504:2504, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.7222213022062194},{"$f":"IF(COUNT($F165:G165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2504:2504, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.7222213022062203},{"$f":"IF(COUNT($F165:H165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2504:2504, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:I165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2504:2504, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:J165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2504:2504, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:K165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2504:2504, 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'!2504:2504, 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'!2504:2504, 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'!2504:2504, 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'!2504:2504, 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'!2504:2504, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]